diff --git a/src/geophires_x/AGSWellBores.py b/src/geophires_x/AGSWellBores.py index 9d4d9552..103c6d37 100644 --- a/src/geophires_x/AGSWellBores.py +++ b/src/geophires_x/AGSWellBores.py @@ -27,7 +27,7 @@ import itertools as itern from .WellBores import WellBores, RameyCalc, ProdPressureDropAndPumpingPowerUsingIndexes, WellPressureDrop, \ - ProdPressureDropsAndPumpingPowerUsingImpedenceModel + ProdPressureDropsAndPumpingPowerUsingImpedenceModel, calculate_total_drilling_lengths_m from geophires_x.GeoPHIRESUtils import viscosity_water_Pa_sec @@ -822,11 +822,53 @@ def Calculate(self, model: Model) -> None: """ model.logger.info(f'Init {__class__!s}: {sys._getframe().f_code.co_name}') - self.Tini = model.reserv.Trock.value # initialize the temperature to be the initial temperature of the reservoir + # initialize the temperature to be the initial temperature of the reservoir + self.Tini = model.reserv.Trock.value + + + + # Calculate the total length of all drilling + if not self.injection_reservoir_depth.Provided: + self.injection_reservoir_depth.value = model.reserv.depth.quantity().to('km').magnitude + else: + self.injection_reservoir_depth.value = self.injection_reservoir_depth.quantity().to('km').magnitude + + if not hasattr(self, 'junction_depth'): + # This must be a cylindrical reservoir for CLGS or Wanju method + input_vert_depth_km = model.reserv.InputDepth.quantity().to('km').magnitude + output_vert_depth_km = model.reserv.OutputDepth.quantity().to('km').magnitude + else: + # This must be SBT + self.tot_vert_m.value = self.vertical_section_length.quantity().to('km').magnitude + input_vert_depth_km = self.vertical_section_length.quantity().to('km').magnitude + output_vert_depth_km = self.lateral_endpoint_depth.quantity().to('km').magnitude + junction_depth_km = self.junction_depth.quantity().to('km').magnitude + angle_rad = ((90.0 * np.pi) / 180) - self.lateral_inclination_angle.quantity().to('radians').magnitude + + + self.total_drilled_length.value, self.tot_vert_m.value, self.tot_lateral_m.value, self.tot_to_junction_m.value = \ + calculate_total_drilling_lengths_m(self.Configuration.value, + self.numnonverticalsections.value, + self.Nonvertical_length.value / 1000.0, + input_vert_depth_km, + output_vert_depth_km, + self.nprod.value, + self.ninj.value) + self.total_drilled_length.value = self.total_drilled_length.value / 1000.0 # convert to km + + + + + + + # decide what sort of AGS model we will use. Default is CLGS, but if the temperature is too high or there are + # multiple nonvertical sections, we will use SBT or Wanju code if self.Tini > 375.0 or self.numnonverticalsections.value > 1: # must be a multilateral setup or too hot for CLGS, so must try to use wanju code. if self.Tini > 375.0: - msg = 'In AGS, but forced to use Wanju code because initial reservoir temperature is too high for CLGS' + msg = 'In AGS, but cannot use CLGS database because initial reservoir temperature is too high for CLGS' + msg - msg + ' or the number of nonvertical sections is greater than 1. Switching to SBT,' + msg = msg + ' then falling back to Wanju Yuan code as last resort.' model.logger.warning(msg) print(f'Warning: {msg}') @@ -1033,6 +1075,3 @@ def Calculate(self, model: Model) -> None: self.PumpingPower.value = [max(x, 0.) for x in self.PumpingPower.value] model.logger.info(f'complete {str(__class__)}: {sys._getframe().f_code.co_name}') - - def __str__(self): - return 'AGSWellBores' diff --git a/src/geophires_x/Economics.py b/src/geophires_x/Economics.py index 6266fa79..bd3cb422 100644 --- a/src/geophires_x/Economics.py +++ b/src/geophires_x/Economics.py @@ -9,49 +9,6 @@ from geophires_x.Units import * -def calculate_total_drilling_lengths_m(Configuration, numnonverticalsections: int, nonvertical_length_km: float, - InputDepth_km: float, OutputDepth_km: float, nprod:int, ninj:int) -> tuple: - """ - returns the total length, vertical length, and non-vertical lengths, depending on the configuration - :param Configuration: Configuration of the well - :type Configuration: :class:`~geophires - :param numnonverticalsections: number of non-vertical sections - :type numnonverticalsections: int - :param nonvertical_length_km: length of non-vertical sections in km - :type nonvertical_length_km: float - :param InputDepth_km: depth of the well in km - :type InputDepth_km: float - :param OutputDepth_km: depth of the output end of the well in km, if U shaped, and not horizontal - :type OutputDepth_km: float - :param nprod: number of production wells - :type nprod: int - :param ninj: number of injection wells - :return: total length, vertical length, and horizontal lengths in meters - :rtype: tuple - """ - if Configuration == Configuration.ULOOP: - # Total drilling depth of both wells and laterals in U-loop [m] - vertical_pipe_length_m = (nprod * InputDepth_km * 1000.0) + (ninj * OutputDepth_km * 1000.0) - nonvertical_pipe_length_m = numnonverticalsections * nonvertical_length_km * 1000.0 - elif Configuration == Configuration.COAXIAL: - # Total drilling depth of well and lateral in co-axial case [m] - vertical_pipe_length_m = (nprod + ninj) * InputDepth_km * 1000.0 - nonvertical_pipe_length_m = numnonverticalsections * nonvertical_length_km * 1000.0 - elif Configuration == Configuration.VERTICAL: - # Total drilling depth of well in vertical case [m] - vertical_pipe_length_m = (nprod + ninj) * InputDepth_km * 1000.0 - nonvertical_pipe_length_m = 0.0 - elif Configuration == Configuration.L: - # Total drilling depth of well in L case [m] - vertical_pipe_length_m = (nprod + ninj) * InputDepth_km * 1000.0 - nonvertical_pipe_length_m = numnonverticalsections * nonvertical_length_km * 1000.0 - else: - raise ValueError(f'Invalid Configuration: {Configuration}') - - tot_pipe_length_m = vertical_pipe_length_m + nonvertical_pipe_length_m - return tot_pipe_length_m, vertical_pipe_length_m, nonvertical_pipe_length_m - - def calculate_cost_of_one_vertical_well(model: Model, depth_m: float, well_correlation: int, vertical_drilling_cost_per_m: float, fixed_well_cost_name: str, well_cost_adjustment_factor: float) -> float: @@ -195,60 +152,16 @@ def calculate_cost_of_non_vertical_section(model: Model, length_m: float, well_c if not NonverticalsCased: # assume that casing & cementing costs 50% of drilling costs casing_factor = 0.5 + if model.economics.Nonvertical_drilling_cost_per_m.Provided or well_correlation is WellDrillingCostCorrelation.SIMPLE: cost_of_non_vertical_section = casing_factor * ((num_nonvertical_sections * nonvertical_drilling_cost_per_m * length_per_section_m)) * 1E-6 - elif well_correlation is WellDrillingCostCorrelation.VERTICAL_SMALL: - cost_per_section = (0.30212 * length_per_section_m ** 2 + 584.91124 * length_per_section_m + 751368.47270) * 1E-6 - cost_of_non_vertical_section = casing_factor * num_nonvertical_sections * cost_per_section - elif well_correlation is WellDrillingCostCorrelation.VERTICAL_LARGE: - cost_per_section = (0.28180 * length_per_section_m ** 2 + 1275.52130 * length_per_section_m + 632315.12640) * 1E-6 - cost_of_non_vertical_section = casing_factor * num_nonvertical_sections * cost_per_section - elif well_correlation is WellDrillingCostCorrelation.DEVIATED_SMALL: - cost_per_section = (0.28977 * length_per_section_m ** 2 + 882.15067 * length_per_section_m + 680562.50150) * 1E-6 - cost_of_non_vertical_section = casing_factor * num_nonvertical_sections * cost_per_section - elif well_correlation is WellDrillingCostCorrelation.DEVIATED_LARGE: - cost_per_section = (0.25528 * length_per_section_m ** 2 + 1716.71568 * length_per_section_m + 500866.89110) * 1E-6 - cost_of_non_vertical_section = casing_factor * num_nonvertical_sections * cost_per_section - elif well_correlation is WellDrillingCostCorrelation.VERTICAL_SMALL_INT1: - cost_per_section = (0.13710 * length_per_section_m ** 2 + 129.61033 * length_per_section_m + 1205587.57100) * 1E-6 - cost_of_non_vertical_section = casing_factor * num_nonvertical_sections * cost_per_section - elif well_correlation is WellDrillingCostCorrelation.VERTICAL_LARGE_INT1: - cost_per_section = (0.18927 * length_per_section_m ** 2 + 293.45174 * length_per_section_m + 1326526.31300) * 1E-6 - cost_of_non_vertical_section = casing_factor * num_nonvertical_sections * cost_per_section - elif well_correlation is WellDrillingCostCorrelation.DEVIATED_SMALL_INT1: - cost_per_section = (0.15340 * length_per_section_m ** 2 + 120.31700 * length_per_section_m + 1431801.54400) * 1E-6 - cost_of_non_vertical_section = casing_factor * num_nonvertical_sections * cost_per_section - elif well_correlation is WellDrillingCostCorrelation.DEVIATED_LARGE_INT1: - cost_per_section = (0.19950 * length_per_section_m ** 2 + 296.13011 * length_per_section_m + 1697867.70900) * 1E-6 - cost_of_non_vertical_section = casing_factor * num_nonvertical_sections * cost_per_section - elif well_correlation is WellDrillingCostCorrelation.VERTICAL_SMALL_INT2: - cost_per_section = (0.00804 * length_per_section_m ** 2 + 455.60507 * length_per_section_m + 921007.68680) * 1E-6 - cost_of_non_vertical_section = casing_factor * num_nonvertical_sections * cost_per_section - elif well_correlation is WellDrillingCostCorrelation.VERTICAL_LARGE_INT2: - cost_per_section = (0.00315 * length_per_section_m ** 2 + 782.69676 * length_per_section_m + 983620.25270) * 1E-6 - cost_of_non_vertical_section = casing_factor * num_nonvertical_sections * cost_per_section - elif well_correlation is WellDrillingCostCorrelation.DEVIATED_SMALL_INT2: - cost_per_section = (0.00854 * length_per_section_m ** 2 + 506.08357 * length_per_section_m + 1057330.39000) * 1E-6 - cost_of_non_vertical_section = casing_factor * num_nonvertical_sections * cost_per_section - elif well_correlation is WellDrillingCostCorrelation.DEVIATED_LARGE_INT2: - cost_per_section = (0.00380 * length_per_section_m ** 2 + 838.90249 * length_per_section_m + 1181947.04400) * 1E-6 - cost_of_non_vertical_section = casing_factor * num_nonvertical_sections * cost_per_section - elif well_correlation is WellDrillingCostCorrelation.VERTICAL_SMALL_IDEAL: - cost_per_section = (0.00252 * length_per_section_m ** 2 + 439.44503 * length_per_section_m + 590611.90110) * 1E-6 - cost_of_non_vertical_section = casing_factor * num_nonvertical_sections * cost_per_section - elif well_correlation is WellDrillingCostCorrelation.VERTICAL_LARGE_IDEAL: - cost_per_section = (-0.00240 * length_per_section_m ** 2 + 752.93946 * length_per_section_m + 524337.65380) * 1E-6 - cost_of_non_vertical_section = casing_factor * num_nonvertical_sections * cost_per_section - elif well_correlation is WellDrillingCostCorrelation.DEVIATED_SMALL_IDEAL: - cost_per_section = (0.00719 * length_per_section_m ** 2 + 455.85233 * length_per_section_m + 753377.73080) * 1E-6 - cost_of_non_vertical_section = casing_factor * num_nonvertical_sections * cost_per_section - elif well_correlation is WellDrillingCostCorrelation.DEVIATED_LARGE_IDEAL: - cost_per_section = (0.00376 * length_per_section_m ** 2 + 762.52696 * length_per_section_m + 765103.07690) * 1E-6 + else: + cost_per_section = well_correlation.calculate_cost_MUSD(length_per_section_m) cost_of_non_vertical_section = casing_factor * num_nonvertical_sections * cost_per_section # account for adjustment factor - cost_of_non_vertical_section = well_cost_adjustment_factor * cost_of_non_vertical_section + return cost_of_non_vertical_section @@ -1886,8 +1799,14 @@ def __init__(self, model: Model): PreferredUnits=CurrencyUnit.MDOLLARS, CurrentUnits=CurrencyUnit.MDOLLARS ) - self.cost_nonvertical_section = self.OutputParameterDict[self.cost_nonvertical_section.Name] = OutputParameter( - Name="Cost of the non-vertical section of a well", + self.cost_lateral_section = self.OutputParameterDict[self.cost_lateral_section.Name] = OutputParameter( + Name="Cost of the (multi-) lateral section of a well", + UnitType=Units.CURRENCY, + PreferredUnits=CurrencyUnit.MDOLLARS, + CurrentUnits=CurrencyUnit.MDOLLARS + ) + self.cost_to_junction_section = self.OutputParameterDict[self.cost_to_junction_section.Name] = OutputParameter( + Name="Cost of the section of a well from bottom of vertical to junction with laterals", UnitType=Units.CURRENCY, PreferredUnits=CurrencyUnit.MDOLLARS, CurrentUnits=CurrencyUnit.MDOLLARS @@ -2332,49 +2251,23 @@ def Calculate(self, model: Model) -> None: self.Cwell.value = ((self.cost_one_production_well.value * model.wellbores.nprod.value) + (self.cost_one_injection_well.value * model.wellbores.ninj.value)) else: - if hasattr(model.wellbores, 'numnonverticalsections') and model.wellbores.numnonverticalsections.Provided: - self.cost_nonvertical_section.value = 0.0 - if not model.wellbores.IsAGS.value: - input_vert_depth_km = model.reserv.depth.quantity().to('km').magnitude - output_vert_depth_km = 0.0 - else: - input_vert_depth_km = model.reserv.InputDepth.quantity().to('km').magnitude - output_vert_depth_km = model.reserv.OutputDepth.quantity().to('km').magnitude - model.wellbores.injection_reservoir_depth.value = input_vert_depth_km - - tot_m, tot_vert_m, tot_horiz_m = calculate_total_drilling_lengths_m(model.wellbores.Configuration.value, - model.wellbores.numnonverticalsections.value, - model.wellbores.Nonvertical_length.value / 1000.0, - input_vert_depth_km, - output_vert_depth_km, - model.wellbores.nprod.value, - model.wellbores.ninj.value) - - else: - tot_m = tot_vert_m = model.reserv.depth.quantity().to('km').magnitude - tot_horiz_m = 0.0 - if not model.wellbores.injection_reservoir_depth.Provided: - model.wellbores.injection_reservoir_depth.value = model.reserv.depth.quantity().to('km').magnitude - else: - model.wellbores.injection_reservoir_depth.value = model.wellbores.injection_reservoir_depth.quantity().to('km').magnitude - - self.cost_one_production_well.value = calculate_cost_of_one_vertical_well(model, model.reserv.depth.quantity().to('m').magnitude, + # 1.05 for 5% indirect costs + self.cost_one_production_well.value = 1.05 * calculate_cost_of_one_vertical_well(model, model.reserv.depth.quantity().to('m').magnitude, self.wellcorrelation.value, self.Vertical_drilling_cost_per_m.value, self.per_production_well_cost.Name, self.production_well_cost_adjustment_factor.value) if model.wellbores.ninj.value == 0: - self.cost_one_injection_well.value = -1.0 + self.cost_one_injection_well.value = 0.0 else: - self.cost_one_injection_well.value = calculate_cost_of_one_vertical_well(model, - model.wellbores.injection_reservoir_depth.value * 1000.0, - self.wellcorrelation.value, - self.Vertical_drilling_cost_per_m.value, - self.per_injection_well_cost.Name, - self.injection_well_cost_adjustment_factor.value) + # Assume the production and injection wells cost the same thing + # unless we are redirectiong the flow to a different reservoir in the overpressure scenario + # 1.05 for 5% indirect costs + self.cost_one_injection_well.value = self.cost_one_production_well.value if hasattr(model.wellbores, 'numnonverticalsections') and model.wellbores.numnonverticalsections.Provided: - self.cost_nonvertical_section.value = calculate_cost_of_non_vertical_section(model, tot_horiz_m, + # 1.05 for 5% indirect costs + self.cost_lateral_section.value = 1.05 * calculate_cost_of_non_vertical_section(model, model.wellbores.tot_lateral_m.value, self.wellcorrelation.value, self.Nonvertical_drilling_cost_per_m.value, model.wellbores.numnonverticalsections.value, @@ -2382,12 +2275,12 @@ def Calculate(self, model: Model) -> None: model.wellbores.NonverticalsCased.value, self.production_well_cost_adjustment_factor.value) else: - self.cost_nonvertical_section.value = 0.0 + self.cost_lateral_section.value = 0.0 + # cost of the well field - # 1.05 for 5% indirect costs - self.Cwell.value = 1.05 * ((self.cost_one_production_well.value * model.wellbores.nprod.value) + - (self.cost_one_injection_well.value * model.wellbores.ninj.value) + - self.cost_nonvertical_section.value) + self.Cwell.value = (self.cost_one_production_well.value * model.wellbores.nprod.value) + \ + (self.cost_one_injection_well.value * model.wellbores.ninj.value) + \ + self.cost_lateral_section.value # reservoir stimulation costs (M$/injection well). These are calculated whether totalcapcost.Valid = 1 if self.ccstimfixed.Valid: diff --git a/src/geophires_x/Model.py b/src/geophires_x/Model.py index 6b2eebdf..70c9cdc0 100644 --- a/src/geophires_x/Model.py +++ b/src/geophires_x/Model.py @@ -8,6 +8,7 @@ from geophires_x.GeoPHIRESUtils import read_input_file from geophires_x.OutputsAddOns import OutputsAddOns from geophires_x.OutputsS_DAC_GT import OutputsS_DAC_GT +from geophires_x.SBTEconomics import SBTEconomics from geophires_x.SBTWellbores import SBTWellbores from geophires_x.SBTReservoir import SBTReservoir from geophires_x.TDPReservoir import TDPReservoir @@ -23,7 +24,7 @@ from geophires_x.SurfacePlantHeatPump import SurfacePlantHeatPump from geophires_x.Economics import Economics from geophires_x.Outputs import Outputs -from geophires_x.OptionList import EndUseOptions, PlantType, ReservoirModel +from geophires_x.OptionList import EndUseOptions, PlantType, ReservoirModel, EconomicModel from geophires_x.CylindricalReservoir import CylindricalReservoir from geophires_x.MPFReservoir import MPFReservoir from geophires_x.LHSReservoir import LHSReservoir @@ -74,76 +75,107 @@ def __init__(self, enable_geophires_logging_config=True, input_file=None): if input_file is None and len(sys.argv) > 1: input_file = sys.argv[1] + # Key step - read the entire provided input file read_input_file(self.InputParameters, logger=self.logger, input_file_name=input_file) + # initiate the outputs object + output_file = 'HDR.out' + if len(sys.argv) > 2: + output_file = sys.argv[2] + self.outputs = Outputs(self, output_file=output_file) + + # Initiate the elements of the Model object + # this is where you can change what class get initiated - the superclass, or one of the subclasses + self.logger.info("Initiate the elements of the Model") + + # Assume that SDAC and add-ons are not used self.sdacgtoutputs = None self.sdacgteconomics = None self.addoutputs = None self.addeconomics = None - # Initiate the elements of the Model - # this is where you can change what class get initiated - the superclass, or one of the subclasses - self.logger.info("Initiate the elements of the Model") - # we need to decide which reservoir to instantiate based on the user input (InputParameters), - # which we just read above for the first time - # Default is Thermal drawdown percentage model (GETEM) - self.reserv: TDPReservoir = TDPReservoir(self) - if 'Reservoir Model' in self.InputParameters: - if self.InputParameters['Reservoir Model'].sValue == '0': - self.reserv: CylindricalReservoir = CylindricalReservoir(self) # Simple Cylindrical Reservoir - elif self.InputParameters['Reservoir Model'].sValue == '1': - self.reserv: MPFReservoir = MPFReservoir(self) # Multiple parallel fractures model (LANL) - elif self.InputParameters['Reservoir Model'].sValue == '2': - self.reserv: LHSReservoir = LHSReservoir(self) # Multiple parallel fractures model (LANL) - elif self.InputParameters['Reservoir Model'].sValue == '3': - self.reserv: SFReservoir = SFReservoir(self) # Drawdown parameter model (Tester) - elif self.InputParameters['Reservoir Model'].sValue == '5': - self.reserv: UPPReservoir = UPPReservoir(self) # Generic user-provided temperature profile - elif self.InputParameters['Reservoir Model'].sValue == '6': - self.reserv: TOUGH2Reservoir = TOUGH2Reservoir(self) # Tough2 is called - elif self.InputParameters['Reservoir Model'].sValue == '7': - self.reserv: SUTRAReservoir = SUTRAReservoir(self) # SUTRA output is created - elif self.InputParameters['Reservoir Model'].sValue == '8': - self.reserv: SBTReservoir = SBTReservoir(self) # SBT output is created - # initialize the default objects + self.reserv: TDPReservoir = TDPReservoir(self) self.wellbores: WellBores = WellBores(self) - self.surfaceplant: SurfacePlant = SurfacePlant(self) + self.surfaceplant = SurfacePlantIndustrialHeat(self) # default is Industrial Heat self.economics: Economics = Economics(self) - output_file = 'HDR.out' - if len(sys.argv) > 2: - output_file = sys.argv[2] - - self.outputs = Outputs(self, output_file=output_file) + # Now we need to handle the creation of all the special case objects based on the user settings + # We have to access the user setting from the overall master table because the read_parameters functions + # have not been called on the specific objects yet, so the instantiated objects only contain default values + # not user set values. The user set value can only come from the master dictionary "InputParameters" + # based on the user input, which we just read above for the first time + # First, we need to decide which reservoir to instantiate + # For reservoirs, the default is Thermal drawdown percentage model (GETEM); see above where it is initialized. + # The user can change this in the input file, so check the values and initiate the appropriate reservoir object 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 + if self.InputParameters['Reservoir Model'].sValue in ['0', 'Simple cylindrical']: + self.reserv: CylindricalReservoir = CylindricalReservoir(self) + elif self.InputParameters['Reservoir Model'].sValue in ['1', 'Multiple Parallel Fractures']: + self.reserv: MPFReservoir = MPFReservoir(self) + elif self.InputParameters['Reservoir Model'].sValue in ['2', '1-D Linear Heat Sweep']: + self.reserv: LHSReservoir = LHSReservoir(self) + elif self.InputParameters['Reservoir Model'].sValue in ['3', 'Single Fracture m/A Thermal Drawdown']: + self.reserv: SFReservoir = SFReservoir(self) + elif self.InputParameters['Reservoir Model'].sValue in ['5', 'User-Provided Temperature Profile']: + self.reserv: UPPReservoir = UPPReservoir(self) + elif self.InputParameters['Reservoir Model'].sValue in ['6', 'TOUGH2 Simulator']: + self.reserv: TOUGH2Reservoir = TOUGH2Reservoir(self) + elif self.InputParameters['Reservoir Model'].sValue in ['7', 'SUTRA']: + # if we use SUTRA output for simulating reservoir thermal energy storage, + # we use a special wellbore object that handles SUTRA data, and special Economics and Outputs objects + self.logger.info('Setup the SUTRA elements of the Model and instantiate new attributes as needed') + self.reserv: SUTRAReservoir = SUTRAReservoir(self) self.wellbores: WellBores = SUTRAWellBores(self) self.surfaceplant: SurfacePlantSUTRA = SurfacePlantSUTRA(self) self.economics: SUTRAEconomics = SUTRAEconomics(self) self.outputs: SUTRAOutputs = SUTRAOutputs(self, output_file=output_file) + elif self.InputParameters['Reservoir Model'].sValue in ['8', 'SBT']: + self.logger.info('Setup the SBT elements of the Model and instantiate new attributes as needed') + self.reserv: SBTReservoir = SBTReservoir(self) + self.wellbores: SBTWellBores = SBTWellbores(self) + self.economics: SBTEconomics = SBTEconomics(self) + # Now handle the special cases for all AGS cases (CLGS, SBT, or CLGS) if 'Is AGS' in self.InputParameters: if self.InputParameters['Is AGS'].sValue in ['True', 'true', 'TRUE', 'T', '1']: - self.logger.info("Setup the AGS elements of the Model and instantiate new attributes as needed") - # If we are doing AGS, we need to replace the various objects we with versions of the objects - # that have AGS functionality. - # that means importing them, initializing them, then reading their parameters - # use the simple cylindrical reservoir or SBT for all AGS systems. - - if 'Reservoir Model' in self.InputParameters: - if self.InputParameters['Reservoir Model'].sValue == '8': # we are using an SBT Reservoir Model - self.reserv: SBTReservoir = SBTReservoir(self) - self.wellbores: WellBores = SBTWellbores(self) + self.logger.info('Setup the AGS elements of the Model and instantiate new attributes as needed') + self.wellbores.IsAGS.value = True if not isinstance(self.reserv, SBTReservoir): - self.reserv: CylindricalReservoir = CylindricalReservoir(self) # if we don't want SBT, then we must use CylindricalReservoir + if self.InputParameters['Economic Model'].sValue not in ['4', 'Simple (CLGS)']: + # must be doing wangju approach, # so go back to using default objects + self.surfaceplant = SurfacePlant(self) + self.economics = Economics(self) + # Must be doing CLGS, so we need to instantiate the right objects + self.reserv: CylindricalReservoir = CylindricalReservoir(self) self.wellbores: WellBores = AGSWellBores(self) - self.surfaceplant: SurfacePlantAGS = SurfacePlantAGS(self) - self.economics: AGSEconomics = AGSEconomics(self) - self.outputs: AGSOutputs = AGSOutputs(self, output_file=output_file) - self.wellbores.IsAGS.value = True + self.surfaceplant: SurfacePlantAGS = SurfacePlantAGS(self) + self.economics: AGSEconomics = AGSEconomics(self) + self.outputs: AGSOutputs = AGSOutputs(self, output_file=output_file) + + # initialize the right Power Plant Type + if 'Power Plant Type' in self.InputParameters: + # electricity + if self.InputParameters['Power Plant Type'].sValue in ['1', 'Subcritical ORC']: + self.surfaceplant = SurfacePlantSubcriticalOrc(self) + elif self.InputParameters['Power Plant Type'].sValue in ['2', 'Supercritical ORC']: + self.surfaceplant = SurfacePlantSupercriticalOrc(self) + elif self.InputParameters['Power Plant Type'].sValue in ['3', 'Single-Flash']: + self.surfaceplant = SurfacePlantSingleFlash(self) + elif self.InputParameters['Power Plant Type'].sValue in ['4', 'Double-Flash']: + self.surfaceplant = SurfacePlantDoubleFlash(self) + # Heat applications + elif self.InputParameters['Power Plant Type'].sValue in ['5', 'Absorption Chiller']: + self.surfaceplant = SurfacePlantAbsorptionChiller(self) + elif self.InputParameters['Power Plant Type'].sValue in ['6', 'Heat Pump']: + self.surfaceplant = SurfacePlantHeatPump(self) + elif self.InputParameters['Power Plant Type'].sValue in ['7', 'District Heating']: + self.surfaceplant = SurfacePlantDistrictHeating(self) + elif self.InputParameters['Power Plant Type'].sValue in ['8', 'Reservoir Thermal Energy Storage']: + self.surfaceplant = SurfacePlantSUTRA(self) + elif self.InputParameters['Power Plant Type'].sValue in ['9', 'Industrial']: + self.surfaceplant = SurfacePlantIndustrialHeat(self) # if we find out we have an add-ons, we need to instantiate it, then read for the parameters if 'AddOn Nickname 1' in self.InputParameters: @@ -188,39 +220,6 @@ def read_parameters(self) -> None: self.sdacgteconomics.read_parameters(self) self.sdacgtoutputs.read_parameters(self) - # Once we are done reading and processing parameters, - # we reset the objects to more specific objects based on user choices - # Handle the special case where the user defines it as AGS, but sets the temperature too high or the laterals > 1 - # in that case, we revert to the classical version of the surfaceplant - if self.wellbores.IsAGS.value and self.wellbores.Tini < 375.0 and self.wellbores.numnonverticalsections.value == 1: - self.surfaceplant = SurfacePlantAGS(self) - elif self.surfaceplant.enduse_option.value not in [EndUseOptions.HEAT]: - # if we are any doing power generation (only power, or CHP), - # we need to instantiate the surface plant object based on the user input - if self.surfaceplant.plant_type.value == PlantType.SUB_CRITICAL_ORC: - self.surfaceplant = SurfacePlantSubcriticalOrc(self) - elif self.surfaceplant.plant_type.value == PlantType.SUPER_CRITICAL_ORC: - self.surfaceplant = SurfacePlantSupercriticalOrc(self) - elif self.surfaceplant.plant_type.value == PlantType.SINGLE_FLASH: - self.surfaceplant = SurfacePlantSingleFlash(self) - else: # default is double flash - self.surfaceplant = SurfacePlantDoubleFlash(self) - - else: # direct use heat only style physical plant - if self.surfaceplant.plant_type.value == PlantType.ABSORPTION_CHILLER: - self.surfaceplant = SurfacePlantAbsorptionChiller(self) - elif self.surfaceplant.plant_type.value == PlantType.HEAT_PUMP: - self.surfaceplant = SurfacePlantHeatPump(self) - elif self.surfaceplant.plant_type.value == PlantType.DISTRICT_HEATING: - self.surfaceplant = SurfacePlantDistrictHeating(self) - elif self.surfaceplant.plant_type.value == PlantType.RTES: - self.surfaceplant = SurfacePlantSUTRA(self) - else: - self.surfaceplant = SurfacePlantIndustrialHeat(self) - - # re-read the parameters for the newly instantiated surface plant - self.surfaceplant.read_parameters(self) - # if end-use option is 8 (district heating), some calculations are required prior to the reservoir and wellbore simulations if self.surfaceplant.plant_type.value == PlantType.DISTRICT_HEATING: self.surfaceplant.CalculateDHDemand(self) # calculate district heating demand diff --git a/src/geophires_x/OptionList.py b/src/geophires_x/OptionList.py index ade0c8d1..b8426243 100644 --- a/src/geophires_x/OptionList.py +++ b/src/geophires_x/OptionList.py @@ -1,105 +1,163 @@ # copyright, 2023, Malcolm I Ross -from enum import Enum - - -class EndUseOptions(str, Enum): - ELECTRICITY = "Electricity" # 1 - HEAT = "Direct-Use Heat" # 2 - COGENERATION_TOPPING_EXTRA_HEAT = "Cogeneration Topping Cycle, Heat sales considered as extra income" # 31 - COGENERATION_TOPPING_EXTRA_ELECTRICITY = "Cogeneration Topping Cycle, Electricity sales considered as extra income" # 32 - COGENERATION_BOTTOMING_EXTRA_HEAT = "Cogeneration Bottoming Cycle, Heat sales considered as extra income" # 41 - COGENERATION_BOTTOMING_EXTRA_ELECTRICITY = "Cogeneration Bottoming Cycle, Electricity sales considered as extra income" # 42 - COGENERATION_PARALLEL_EXTRA_HEAT = "Cogeneration Parallel Cycle, Heat sales considered as extra income" # 51 - COGENERATION_PARALLEL_EXTRA_ELECTRICITY = "Cogeneration Parallel Cycle, Electricity sales considered as extra income" # 52 - - -class PlantType(str, Enum): - SUB_CRITICAL_ORC = "Subcritical ORC" # 1 - SUPER_CRITICAL_ORC = "Supercritical ORC" # 2 - SINGLE_FLASH = "Single-Flash" # 3 - DOUBLE_FLASH = "Double-Flash" # 4 - ABSORPTION_CHILLER = "Absorption Chiller" # 5 - HEAT_PUMP = "Heat Pump" # 6 - DISTRICT_HEATING = "District Heating" # 7 - RTES = "Reservoir Thermal Energy Storage" # 8 - INDUSTRIAL = "Industrial" # 9 - - -class EconomicModel(str, Enum): - CLGS = "Simple (CLGS)" - FCR = "Fixed Charge Rate (FCR)" - STANDARDIZED_LEVELIZED_COST = "Standard Levelized Cost" - BICYCLE = "BICYCLE" - - -class ReservoirModel(str, Enum): - CYLINDRICAL = "Simple cylindrical" - MULTIPLE_PARALLEL_FRACTURES = "Multiple Parallel Fractures" - LINEAR_HEAT_SWEEP = "1-D Linear Heat Sweep" - SINGLE_FRACTURE = "Single Fracture m/A Thermal Drawdown" - ANNUAL_PERCENTAGE = "Annual Percentage Thermal Drawdown" - USER_PROVIDED_PROFILE = "User-Provided Temperature Profile" - TOUGH2_SIMULATOR = "TOUGH2 Simulator" - SUTRA = "SUTRA" - SBT = "Slender Body Theory" - - -class ReservoirVolume(str, Enum): - FRAC_NUM_SEP = "Specify number of fractures and fracture separation" - RES_VOL_FRAC_SEP = "Specify reservoir volume and fracture separation" - RES_VOL_FRAC_NUM = "Specify reservoir volume and number of fractures" - RES_VOL_ONLY = "Specify reservoir volume only" - - -class WellDrillingCostCorrelation(str, Enum): - """Note: order must be retained since input is read as an int""" - - VERTICAL_SMALL = "vertical small diameter, baseline" - DEVIATED_SMALL = "deviated small diameter, baseline" - VERTICAL_LARGE = "vertical large diameter, baseline" - DEVIATED_LARGE = "deviated large diameter, baseline" - - SIMPLE = "Simple" - - VERTICAL_SMALL_INT1 = "vertical small diameter, intermediate1" - VERTICAL_SMALL_INT2 = "vertical small diameter, intermediate2" - DEVIATED_SMALL_INT1 = "deviated small diameter, intermediate1" - DEVIATED_SMALL_INT2 = "deviated small diameter, intermediate2" - VERTICAL_LARGE_INT1 = "vertical large diameter, intermediate1" - VERTICAL_LARGE_INT2 = "vertical large diameter, intermediate2" - DEVIATED_LARGE_INT1 = "deviated large diameter, intermediate1" - DEVIATED_LARGE_INT2 = "deviated large diameter, intermediate2" - VERTICAL_SMALL_IDEAL = "vertical open-hole, small diameter, ideal" - DEVIATED_SMALL_IDEAL = "deviated liner, small diameter, ideal" - VERTICAL_LARGE_IDEAL = "vertical open-hole, large diameter, ideal" - DEVIATED_LARGE_IDEAL = "deviated liner, large diameter, ideal" - - - -class FractureShape(str, Enum): - CIRCULAR_AREA = "Circular fracture with known area" - CIRCULAR_DIAMETER = "Circular fracture with known diameter" - SQUARE = "Square" - RECTANGULAR = "Rectangular" - - -class WorkingFluid(str, Enum): - WATER = "water" - SCO2 = "sCO2" - - -class Configuration(str, Enum): - ULOOP = "utube" - COAXIAL = "coaxial" - VERTICAL = "vertical" - L = "L" +from enum import Enum -class FlowrateModel(str, Enum): - USER_SUPPLIED = "user supplied" - FILE_SUPPLIED = "file supplied" +class GeophiresInputEnum(str, Enum): + """ + Input enums have a name, integer input value, and string value -class InjectionTemperatureModel(str, Enum): - USER_SUPPLIED = "user supplied" - FILE_SUPPLIED = "file supplied" + TODO implement from_int/from_input_string here instead of child classes + """ + + def __new__(cls, *args, **kwds): + obj = str.__new__(cls) + obj._value_ = args[1] + return obj + + def __init__(self, int_value: int, _: str): + self.int_value = int_value + + def __eq__(self, other): + return str(self) == str(other) + + def __ne__(self, other): + return str(self) != str(other) + + @staticmethod + def from_int(int_val): + for member in __class__: + if member.int_value == int_val: + return member + + @staticmethod + def from_input_string(self, input_string: str): + for member in __class__: + if input_string == str(member.int_value): + return member + + raise ValueError(f'Unknown {__class__} input value: {input_string}') + + +class EndUseOptions(GeophiresInputEnum): + ELECTRICITY = 1, "Electricity" + HEAT = 2, "Direct-Use Heat" + COGENERATION_TOPPING_EXTRA_HEAT = 31, "Cogeneration Topping Cycle, Heat sales considered as extra income" + COGENERATION_TOPPING_EXTRA_ELECTRICITY = 32, "Cogeneration Topping Cycle, Electricity sales considered as extra income" + COGENERATION_BOTTOMING_EXTRA_HEAT = 41, "Cogeneration Bottoming Cycle, Heat sales considered as extra income" + COGENERATION_BOTTOMING_EXTRA_ELECTRICITY = 42, "Cogeneration Bottoming Cycle, Electricity sales considered as extra income" + COGENERATION_PARALLEL_EXTRA_HEAT = 51, "Cogeneration Parallel Cycle, Heat sales considered as extra income" + COGENERATION_PARALLEL_EXTRA_ELECTRICITY = 52, "Cogeneration Parallel Cycle, Electricity sales considered as extra income" + + +class PlantType(GeophiresInputEnum): + SUB_CRITICAL_ORC = 1, "Subcritical ORC" + SUPER_CRITICAL_ORC = 2, "Supercritical ORC" + SINGLE_FLASH = 3, "Single-Flash" + DOUBLE_FLASH = 4, "Double-Flash" + ABSORPTION_CHILLER = 5, "Absorption Chiller" + HEAT_PUMP = 6, "Heat Pump" + DISTRICT_HEATING = 7, "District Heating" + RTES = 8, "Reservoir Thermal Energy Storage" + INDUSTRIAL = 9, "Industrial" + + +class EconomicModel(GeophiresInputEnum): + FCR = 1, "Fixed Charge Rate (FCR)" + STANDARDIZED_LEVELIZED_COST = 2, "Standard Levelized Cost" + BICYCLE = 3, "BICYCLE" + CLGS = 4, "Simple (CLGS)" + + +class ReservoirModel(GeophiresInputEnum): + CYLINDRICAL = 0, "Simple cylindrical" + MULTIPLE_PARALLEL_FRACTURES = 1, "Multiple Parallel Fractures" + LINEAR_HEAT_SWEEP = 2, "1-D Linear Heat Sweep" + SINGLE_FRACTURE = 3, "Single Fracture m/A Thermal Drawdown" + ANNUAL_PERCENTAGE = 4, "Annual Percentage Thermal Drawdown" + USER_PROVIDED_PROFILE = 5, "User-Provided Temperature Profile" + TOUGH2_SIMULATOR = 6, "TOUGH2 Simulator" + SUTRA = 7, "SUTRA" + SBT = 8, "SBT" + + @staticmethod + def get_reservoir_model_from_input_string(input_string:str): + """ + :rtype: ReservoirModel + """ + + for model in ReservoirModel: + if input_string == str(model.int_value): + return model + + raise ValueError(f'Unknown Reservoir Model input value: {input_string}') + + +class ReservoirVolume(GeophiresInputEnum): + FRAC_NUM_SEP = 1, "Specify number of fractures and fracture separation" + RES_VOL_FRAC_SEP = 2, "Specify reservoir volume and fracture separation" + RES_VOL_FRAC_NUM = 3, "Specify reservoir volume and number of fractures" + RES_VOL_ONLY = 4, "Specify reservoir volume only" + + +class WellDrillingCostCorrelation(GeophiresInputEnum): + """Note: order must be retained since input is read as an int; first int arg is duplicative of order""" + + VERTICAL_SMALL = 1, "vertical small diameter, baseline", 0.30212, 584.91124, 751368.47270 + DEVIATED_SMALL = 2, "deviated small diameter, baseline", 0.28977, 882.15067, 680562.50150 + VERTICAL_LARGE = 3, "vertical large diameter, baseline", 0.28180, 1275.52130, 632315.12640 + DEVIATED_LARGE = 4, "deviated large diameter, baseline", 0.25528, 1716.71568, 500866.89110 + SIMPLE = 5, "Simple", 0, 1846*1E6, 0 # Based on Fervo Project Cape cost per meter (~$1846/m) + VERTICAL_SMALL_INT1 = 6, "vertical small diameter, intermediate1", 0.13710, 129.61033, 1205587.57100 + VERTICAL_SMALL_INT2 = 7, "vertical small diameter, intermediate2", 0.00804, 455.60507, 921007.68680 + DEVIATED_SMALL_INT1 = 8, "deviated small diameter, intermediate1", 0.15340, 120.31700, 1431801.54400 + DEVIATED_SMALL_INT2 = 9, "deviated small diameter, intermediate2", 0.00854, 506.08357, 1057330.39000 + VERTICAL_LARGE_INT1 = 10, "vertical large diameter, intermediate1", 0.18927, 293.45174, 1326526.31300 + VERTICAL_LARGE_INT2 = 11, "vertical large diameter, intermediate2", 0.00315, 782.69676, 983620.25270 + DEVIATED_LARGE_INT1 = 12, "deviated large diameter, intermediate1", 0.19950, 296.13011, 1697867.70900 + DEVIATED_LARGE_INT2 = 13, "deviated large diameter, intermediate2", 0.00380, 838.90249, 1181947.04400 + VERTICAL_SMALL_IDEAL = 14, "vertical open-hole, small diameter, ideal", 0.00252, 439.44503, 590611.90110 + DEVIATED_SMALL_IDEAL = 15, "deviated liner, small diameter, ideal", 0.00719, 455.85233, 753377.73080 + VERTICAL_LARGE_IDEAL = 16, "vertical open-hole, large diameter, ideal", -0.00240, 752.93946, 524337.65380 + DEVIATED_LARGE_IDEAL = 17, "deviated liner, large diameter, ideal", 0.00376, 762.52696, 765103.07690 + + def calculate_cost_MUSD(self, meters) -> float: + return (self._c2 * meters ** 2 + self._c1 * meters + self._c0) * 1E-6 + + def __init__(self, int_value: int, _: str, c2: float, c1: float, c0: float): + self._c2 = c2 + self._c1 = c1 + self._c0 = c0 + super().__init__(int_value, _) + + def calculate_cost_MUSD(self, meters) -> float: + return (self._c2 * meters ** 2 + self._c1 * meters + self._c0) * 1E-6 + +class FractureShape(GeophiresInputEnum): + CIRCULAR_AREA = 1, "Circular fracture with known area" + CIRCULAR_DIAMETER = 2, "Circular fracture with known diameter" + SQUARE = 3, "Square" + RECTANGULAR = 4, "Rectangular" + + +class WorkingFluid(GeophiresInputEnum): + WATER = 1, "water" + SCO2 = 2, "sCO2" + + +class FlowrateModel(GeophiresInputEnum): + USER_SUPPLIED = 1, "user supplied" + FILE_SUPPLIED = 2, "file supplied" + + +class InjectionTemperatureModel(GeophiresInputEnum): + USER_SUPPLIED = 1, "user supplied" + FILE_SUPPLIED = 2, "file supplied" + + +class Configuration(GeophiresInputEnum): + ULOOP = 1, "utube" + COAXIAL = 2, "coaxial" + VERTICAL = 3, "vertical" + L = 4, "L" + EAVORLOOP = 5, "EavorLoop" diff --git a/src/geophires_x/Outputs.py b/src/geophires_x/Outputs.py index 7fbb6074..38464e1b 100644 --- a/src/geophires_x/Outputs.py +++ b/src/geophires_x/Outputs.py @@ -17,6 +17,7 @@ import geophires_x import geophires_x.Model as Model from geophires_x.Economics import Economics +from geophires_x.WellBores import WellBores from geophires_x.Parameter import ConvertUnitsBack, ConvertOutputUnits, LookupUnits, strParameter, boolParameter, \ OutputParameter, ReadParameter, intParameter from geophires_x.OptionList import EndUseOptions, EconomicModel, ReservoirModel, FractureShape, ReservoirVolume, \ @@ -71,7 +72,7 @@ def ShortenArrayToAnnual(array_to_shorten: pd.array, new_length:int, time_steps_ new_array = np.zeros(new_length) j = 0 - for i in range(0, len(array_to_shorten), time_steps_per_year): + for i in range(0, len(array_to_shorten)-1, time_steps_per_year): new_array[j] = array_to_shorten[i] j = j + 1 @@ -1483,6 +1484,7 @@ def PrintOutputs(self, model: Model): # Build the data frame to hold the revenue and cashflow profile econ: Economics = model.economics + wells: Wellbores = model.wellbores # create a Coam array and zero out the OPEX during construction years construction_years_zeros = np.zeros(model.surfaceplant.construction_years.value) Coam = np.zeros(model.surfaceplant.construction_years.value + model.surfaceplant.plant_lifetime.value) @@ -1593,7 +1595,10 @@ def PrintOutputs(self, model: Model): f.write(f' Number of production wells: {model.wellbores.nprod.value:10.0f}'+NL) f.write(f' Number of injection wells: {model.wellbores.ninj.value:10.0f}'+NL) f.write(f' Flowrate per production well: {model.wellbores.prodwellflowrate.value:10.1f} ' + model.wellbores.prodwellflowrate.CurrentUnits.value + NL) - f.write(f' Well depth (or total length, if not vertical): {model.reserv.depth.value:10.1f} ' +model.reserv.depth.CurrentUnits.value + NL) + if model.wellbores.total_drilled_length.value > 0.0 and model.wellbores.Configuration.value in [1,4,5]: + f.write(f' Well depth (or total length): {model.wellbores.total_drilled_length.value:10.1f} ' + model.wellbores.total_drilled_length.CurrentUnits.value + NL) + else: + f.write(f' Well depth: {model.reserv.depth.value:10.1f} ' + model.reserv.depth.CurrentUnits.value + NL) if model.reserv.numseg.value == 1: f.write(f' Geothermal gradient: {model.reserv.gradient.value[0]:10.4f} ' + model.reserv.gradient.CurrentUnits.value + NL) @@ -1643,7 +1648,11 @@ def PrintOutputs(self, model: Model): f.write(NL) f.write(f' Number of Production Wells: {model.wellbores.nprod.value:10.0f}' + NL) f.write(f' Number of Injection Wells: {model.wellbores.ninj.value:10.0f}' + NL) - f.write(f' Well depth (or total length, if not vertical): {model.reserv.depth.value:10.1f} ' + model.reserv.depth.CurrentUnits.value + NL) + if model.wellbores.total_drilled_length.value > 0.0 and model.wellbores.Configuration.value in [1,4,5]: + f.write(f' Well depth (or total length): {model.wellbores.total_drilled_length.value:10.1f} ' + model.wellbores.total_drilled_length.CurrentUnits.value + NL) + else: + f.write(f' Well depth: {model.reserv.depth.value:10.1f} ' + model.reserv.depth.CurrentUnits.value + NL) + f.write(f' Water loss rate: {model.reserv.waterloss.value*100:10.1f} ' + model.reserv.waterloss.CurrentUnits.value + NL) f.write(f' Pump efficiency: {model.surfaceplant.pump_efficiency.value * 100:10.1f} ' + model.surfaceplant.pump_efficiency.CurrentUnits.value + NL) f.write(f' Injection temperature: {model.wellbores.Tinj.value:10.1f} ' + model.wellbores.Tinj.CurrentUnits.value + NL) @@ -1780,10 +1789,15 @@ def PrintOutputs(self, model: Model): model.economics.cost_one_injection_well.value != -1: f.write(f' Drilling and completion costs per production well: {econ.cost_one_production_well.value:10.2f} ' + econ.cost_one_production_well.CurrentUnits.value + NL) f.write(f' Drilling and completion costs per injection well: {econ.cost_one_injection_well.value:10.2f} ' + econ.cost_one_injection_well.CurrentUnits.value + NL) - elif econ.cost_nonvertical_section.value > 0.0: - f.write(f' Drilling and completion costs per vertical production well: {econ.cost_one_production_well.value:10.2f} ' + econ.cost_one_production_well.CurrentUnits.value + NL) - f.write(f' Drilling and completion costs per vertical injection well: {econ.cost_one_injection_well.value:10.2f} ' + econ.cost_one_injection_well.CurrentUnits.value + NL) - f.write(f' Drilling and completion costs per non-vertical sections: {econ.cost_nonvertical_section.value:10.2f} ' + econ.cost_nonvertical_section.CurrentUnits.value + NL) + elif econ.cost_lateral_section.value > 0.0: + length = wells.tot_vert_m.value / (wells.nprod.value + wells.ninj.value) + f.write(f' Drilling and completion costs per vertical production well ({length:5.0f} {wells.tot_vert_m.CurrentUnits.value}): {econ.cost_one_production_well.value:10.2f} ' + econ.cost_one_production_well.CurrentUnits.value + NL) + if econ.cost_one_injection_well.value > 0: + length = wells.tot_vert_m.value / (wells.nprod.value + wells.ninj.value) + f.write(f' Drilling and completion costs per vertical injection well ({length:5.0f} {wells.tot_vert_m.CurrentUnits.value}): {econ.cost_one_injection_well.value:10.2f} ' + econ.cost_one_injection_well.CurrentUnits.value + NL) + if econ.cost_to_junction_section.value > 0: + f.write(f' Drilling and completion costs for junction connection section ({wells.tot_to_junction_m.value:5.0f} {wells.tot_to_junction_m.CurrentUnits.value}):{econ.cost_to_junction_section.value:10.2f} ' + econ.cost_to_junction_section.CurrentUnits.value + NL) + f.write(f' Drilling and completion costs for lateral sections ({wells.tot_lateral_m.value:5.0f} {wells.tot_lateral_m.CurrentUnits.value}): {econ.cost_lateral_section.value:10.2f} ' + econ.cost_lateral_section.CurrentUnits.value + NL) else: f.write(f' Drilling and completion costs per well: {model.economics.Cwell.value/(model.wellbores.nprod.value+model.wellbores.ninj.value):10.2f} ' + model.economics.Cwell.CurrentUnits.value + NL) f.write(f' Stimulation costs: {model.economics.Cstim.value:10.2f} ' + model.economics.Cstim.CurrentUnits.value + NL) diff --git a/src/geophires_x/Parameter.py b/src/geophires_x/Parameter.py index dced85b4..4111ef94 100644 --- a/src/geophires_x/Parameter.py +++ b/src/geophires_x/Parameter.py @@ -296,7 +296,7 @@ def default_parameter_value_message(new_val: Any, param_to_modify_name: str, def # existing value (likely, the default value) return - if not (New_val in ParamToModify.AllowableRange): + if not (New_val >= ParamToModify.AllowableRange[0] and New_val <= ParamToModify.AllowableRange[-1]): # user provided value is out of range, so announce it, leave set to whatever it was set to (default value) err_msg = f"Error: Parameter given ({New_val}) for {ParamToModify.Name} outside of valid range." print(err_msg) diff --git a/src/geophires_x/Reservoir.py b/src/geophires_x/Reservoir.py index 5fc3de71..272c859d 100644 --- a/src/geophires_x/Reservoir.py +++ b/src/geophires_x/Reservoir.py @@ -748,7 +748,7 @@ def Calculate(self, model: Model) -> None: model.economics.timestepsperyear.value * model.surfaceplant.plant_lifetime.value) self.Tresoutput.value = np.zeros(len(self.timevector.value)) - if self.resoption.value != ReservoirModel.SUTRA: + if self.resoption.value.value != 'SUTRA': # calculate reservoir water properties self.cpwater.value = heat_capacity_water_J_per_kg_per_K( model.wellbores.Tinj.value * 0.5 + (self.Trock.value * 0.9 + model.wellbores.Tinj.value * 0.1) * 0.5, diff --git a/src/geophires_x/SBTEconomics.py b/src/geophires_x/SBTEconomics.py index b1b00ece..546edc5c 100644 --- a/src/geophires_x/SBTEconomics.py +++ b/src/geophires_x/SBTEconomics.py @@ -8,72 +8,6 @@ from geophires_x.OptionList import WorkingFluid, EndUseOptions, EconomicModel -def calculate_total_drilling_lengths_m(Configuration, numnonverticalsections: int, nonvertical_length_km: float, - InputDepth_km: float, OutputDepth_km: float, junction_depth_km: float, angle_rad: float, - nprod:int, ninj:int) -> tuple: - """ - returns the total length, vertical length, and non-vertical lengths, depending on the configuration - :param Configuration: Configuration of the well - :type Configuration: :class:`~geophires - :param numnonverticalsections: number of non-vertical sections - :type numnonverticalsections: int - :param nonvertical_length_km: length of non-vertical sections in km - :type nonvertical_length_km: float - :param InputDepth_km: depth of the well in km - :type InputDepth_km: float - :param OutputDepth_km: depth of the output end of the well in km, if U shaped, and not horizontal - :type OutputDepth_km: float - :param junction_depth_km: depth of the junction in km - :type junction_depth_km: float - :param angle_rad: angle of the well in radians, from horizontal - :type angle_rad: float - :param nprod: number of production wells - :type nprod: int - :param ninj: number of injection wells - :return: total length, vertical length, lateral, and junction lengths in meters - :rtype: tuple - """ - - tot_pipe_length_m = vertical_pipe_length_m = lateral_pipe_length_m = tot_to_junction_m = 0.0 - if Configuration is Configuration.ULOOP: - # Total drilling depth of both wells and laterals in U-loop [m] - vertical_pipe_length_m = (nprod * InputDepth_km * 1000.0) + (ninj * OutputDepth_km * 1000.0) - lateral_pipe_length_m = numnonverticalsections * nonvertical_length_km * 1000.0 - - elif Configuration is Configuration.COAXIAL: - # Total drilling depth of well and lateral in co-axial case [m] - is not necessarily only vertical - vertical_pipe_length_m = (nprod + ninj) * InputDepth_km * 1000.0 - lateral_pipe_length_m = numnonverticalsections * nonvertical_length_km * 1000.0 - - elif Configuration is Configuration.VERTICAL: - # Total drilling depth of well in vertical case [m] - vertical_pipe_length_m = (nprod + ninj) * InputDepth_km * 1000.0 - lateral_pipe_length_m = 0.0 - - elif Configuration is Configuration.L: - # Total drilling depth of well in L case [m] - vertical_pipe_length_m = (nprod + ninj) * InputDepth_km * 1000.0 - lateral_pipe_length_m = numnonverticalsections * nonvertical_length_km * 1000.0 - - elif Configuration is Configuration.EAVORLOOP: - # Total drilling length of well in EavorLoop [m] - vertical_pipe_length_m = (nprod + ninj) * InputDepth_km * 1000.0 - - # now calculate the distance from the bottom of the vertical to the junction of the laterals [m] - O1 = (junction_depth_km - InputDepth_km) * 1000.0 # in meters - tot_to_junction_m = (O1 / math.sin(angle_rad)) * 2 # there are two of these of each EavorLoop - - # now calculate the distance from the junction of the laterals to the end of the laterals [m] - O2 = (OutputDepth_km - junction_depth_km) * 1000.0 # in meters - lateral_pipe_length_m = (O2 / math.sin(angle_rad)) * 2 # there are two of these of each lateral of an EavorLoop - lateral_pipe_length_m = lateral_pipe_length_m * numnonverticalsections # there are numnonverticalsections of these - else: - raise ValueError(f'Invalid Configuration: {Configuration}') - - tot_pipe_length_m = vertical_pipe_length_m + lateral_pipe_length_m + tot_to_junction_m - return tot_pipe_length_m, vertical_pipe_length_m, lateral_pipe_length_m, tot_to_junction_m - - def calculate_cost_of_lateral_section(model: Model, length_m: float, well_correlation: int, lateral_drilling_cost_per_m: float, num_lateral_sections: int, @@ -270,6 +204,7 @@ def __init__(self, model: Model): ) # results are stored here and in the parent ProducedTemperature array + """ model.logger.info(f'complete {__class__!s}: {sys._getframe().f_code.co_name}') @@ -316,6 +251,9 @@ def Calculate(self, model: Model) -> None: """ model.logger.info(f'Init {__class__!s}: {sys._getframe().f_code.co_name}') + #if hasattr(model.wellbores, 'numnonverticalsections') and model.wellbores.numnonverticalsections.Provided: + #self.cost_lateral_section.value = 0.0 + # capital costs # well costs (using GeoVision drilling correlations). These are calculated whether totalcapcostvalid = 1 # start with the cost of one well @@ -329,42 +267,6 @@ def Calculate(self, model: Model) -> None: self.Cwell.value = ((self.cost_one_production_well.value * model.wellbores.nprod.value) + (self.cost_one_injection_well.value * model.wellbores.ninj.value)) else: - if hasattr(model.wellbores, 'numnonverticalsections') and model.wellbores.numnonverticalsections.Provided: - self.cost_lateral_section.value = 0.0 - if not model.wellbores.IsAGS.value: - input_vert_depth_km = model.wellbores.vertical_section_length.quantity().to('km').magnitude - output_vert_depth_km = 0.0 - else: - input_vert_depth_km = model.wellbores.vertical_section_length.quantity().to('km').magnitude - output_vert_depth_km = model.wellbores.lateral_endpoint_depth.quantity().to('km').magnitude - if hasattr(model.wellbores, 'junction_depth'): - junction_depth_km = model.wellbores.junction_depth.quantity().to('km').magnitude - if hasattr(model.wellbores, 'lateral_inclination_angle'): - angle_rad = ((90.0 * np.pi)/180) - model.wellbores.lateral_inclination_angle.quantity().to('radians').magnitude - model.reserv.depth.value = input_vert_depth_km - - model.wellbores.injection_reservoir_depth.value = input_vert_depth_km - - model.wellbores.total_drilled_length.value, tot_vert_m, tot_lateral_m, tot_to_junction_m = \ - calculate_total_drilling_lengths_m(model.wellbores.Configuration.value, - model.wellbores.numnonverticalsections.value, - model.wellbores.Nonvertical_length.value / 1000.0, - input_vert_depth_km, - output_vert_depth_km, - junction_depth_km, - angle_rad, - model.wellbores.nprod.value, - model.wellbores.ninj.value) - model.wellbores.total_drilled_length.value = model.wellbores.total_drilled_length.value/1000.0 # convert to km - - else: - tot_m = tot_vert_m = model.wellbores.vertical_section_length.quantity().to('km').magnitud - tot_lateral_m = 0.0 - if not model.wellbores.injection_reservoir_depth.Provided: - model.wellbores.injection_reservoir_depth.value = model.reserv.depth.quantity().to('km').magnitude - else: - model.wellbores.injection_reservoir_depth.value = model.wellbores.injection_reservoir_depth.quantity().to('km').magnitude - # calculate the cost of one vertical production well # 1.05 for 5% indirect costs self.cost_one_production_well.value = 1.05 * Economics.calculate_cost_of_one_vertical_well(model, model.wellbores.vertical_section_length.value, @@ -375,21 +277,16 @@ def Calculate(self, model: Model) -> None: # If there is no injector well, then we assume we are doing a coaxial closed-loop. if model.wellbores.ninj.value == 0: - self.cost_one_injection_well.value = -1.0 + self.cost_one_injection_well.value = 0.0 else: # Now calculate the cost of one vertical injection well - # 1.05 for 5% indirect costs - self.cost_one_injection_well.value = 1.05 * Economics.calculate_cost_of_one_vertical_well(model, - model.wellbores.injection_reservoir_depth.value * 1000.0, - self.wellcorrelation.value, - self.Vertical_drilling_cost_per_m.value, - self.per_injection_well_cost.Name, - self.injection_well_cost_adjustment_factor.value) + # assume the cost of the injector and producer is the same + self.cost_one_injection_well.value = self.cost_one_production_well.value if hasattr(model.wellbores, 'numnonverticalsections') and model.wellbores.numnonverticalsections.Provided: # now calculate the costs if we have a lateral section # 1.05 for 5% indirect costs - self.cost_lateral_section.value = 1.05 * calculate_cost_of_lateral_section(model, tot_lateral_m, + self.cost_lateral_section.value = 1.05 * calculate_cost_of_lateral_section(model, model.wellbores.tot_lateral_m.value, self.wellcorrelation.value, self.Nonvertical_drilling_cost_per_m.value, model.wellbores.numnonverticalsections.value, @@ -403,7 +300,7 @@ def Calculate(self, model: Model) -> None: # of this section as if it were a vertical section. if model.wellbores.Configuration.value == Configuration.EAVORLOOP: self.cost_to_junction_section.value = 1.05 * Economics.calculate_cost_of_one_vertical_well(model, - tot_to_junction_m, + model.wellbores.tot_to_junction_m.value, self.wellcorrelation.value, self.Vertical_drilling_cost_per_m.value, self.per_injection_well_cost.Name, @@ -413,7 +310,9 @@ def Calculate(self, model: Model) -> None: self.cost_to_junction_section.value = 0.0 # cost of the well field - self.Cwell.value = (self.cost_one_production_well.value * model.wellbores.nprod.value) + (self.cost_one_injection_well.value * model.wellbores.ninj.value) + self.cost_lateral_section.value + self.cost_to_junction_section.value + self.Cwell.value = ((self.cost_one_production_well.value * model.wellbores.nprod.value) + + (self.cost_one_injection_well.value * model.wellbores.ninj.value) + + self.cost_lateral_section.value + self.cost_to_junction_section.value) # reservoir stimulation costs (M$/injection well). These are calculated whether totalcapcost.Valid = 1 if self.ccstimfixed.Valid: diff --git a/src/geophires_x/SBTReservoir.py b/src/geophires_x/SBTReservoir.py index b81591fb..8f157a03 100644 --- a/src/geophires_x/SBTReservoir.py +++ b/src/geophires_x/SBTReservoir.py @@ -240,6 +240,32 @@ def __init__(self, model: Model): A value of 0.5 would model the convective term 50% explicit and 50% implicit, \ which may be slightly more accurate than fully implicit." ) + self.initial_timestep_count = self.ParameterDict[self.initial_timestep_count.Name] = intParameter( + 'SBT Initial Timestep Count', + DefaultValue=5, + AllowableRange = [1,150], + UnitType=Units.NONE, + ErrMessage='assume default for Initial Timestep Count (5)', + ToolTipText='The number of timesteps in the first ~3 hours of model' + ) + self.final_timestep_count = self.ParameterDict[self.final_timestep_count.Name] = intParameter( + 'SBT Final Timestep Count', + DefaultValue=70, + AllowableRange = [5, 1000], + UnitType=Units.NONE, + ErrMessage='assume default for Final Timestep Count 70)', + ToolTipText='The number of timesteps after the first ~3 hours of model' + ) + self.initial_final_timestep_transition = self.ParameterDict[self.initial_final_timestep_transition.Name] = intParameter( + 'SBT Initial to Final Timestep Transition', + DefaultValue=9900, + AllowableRange = [1, 40_000_000], + UnitType=Units.TIME, + PreferredUnits=TimeUnit.SECOND, + CurrentUnits=TimeUnit.SECOND, + ErrMessage='assume default for Initial to Final Timestep Transition (9900 seconds)', + ToolTipText='The time in secs at which the time arrays switches from closely spaced linear to logrithmatic' + ) sclass = str(__class__).replace("", "") @@ -1059,60 +1085,34 @@ def Calculate_Uloop(self, model): Calculate the U-loop version of the SBT model """ model.logger.info(f'Init {str(__class__)}: {sys._getframe().f_code.co_name}') - self.averagegradient.value = self.gradient.value[0] - self.Trock.value = self.Tsurf.value + (self.gradient.value[0] * model.wellbores.lateral_endpoint_depth.value) + self.averagegradient.value = np.average(self.gradient.value[0:self.numseg.value]) + self.Trock.value = self.Tsurf.value + (self.averagegradient.value * model.wellbores.lateral_endpoint_depth.value) lateralflowallocation = [] for i in range(model.wellbores.numnonverticalsections.value): lateralflowallocation.append(1 / model.wellbores.numnonverticalsections.value) - # interpolate time steps - but consider ignoring the first step. - # simulation times [s] (must start with 0; to obtain smooth results, - # abrupt changes in time step size should be avoided. logarithmic spacing is recommended) - times = np.concatenate((np.linspace(0,9900,100), np.logspace(np.log10(100*100), - np.log10(model.surfaceplant.plant_lifetime.value * 365 * 24 * 3600), 75))) - # Note 1: When providing a variable injection temperature or flow rate, a finer time grid should be considered. Below is one with long term time steps of about 36 days. + + # interpolate time steps - but consider ignoring the first step. + # simulation times [s] (must start with 0; to obtain smooth results, + # abrupt changes in time step size should be avoided. logarithmic spacing is recommended) + initial_times = np.linspace(0, self.initial_final_timestep_transition.value, self.initial_timestep_count.value) + initial_time_interval = initial_times[1] - initial_times[0] + final_start = self.initial_final_timestep_transition.value + initial_time_interval + final_times = np.logspace(np.log10(final_start), np.log10(model.surfaceplant.plant_lifetime.value * 365 * 24 * 3600), self.final_timestep_count.value) + times = np.concatenate([initial_times, final_times]) + # Note 1: When providing a variable injection temperature or flow rate, a finer time grid should be considered. + # Below is one with long term time steps of about 36 days. # times = [0] + list(range(100, 10000, 100)) + list(np.logspace(np.log10(100*100), np.log10(0.1*365*24*3600), 40)) + list(np.arange(0.2*365*24*3600, 20*365*24*3600, 0.1*365*24*3600)) - # Note 2: To capture the start-up effects, several small time steps are taken during the first 10,000 seconds in the time vector considered. To speed up the simulation, this can be avoided with limited impact on the long-term results. For example, an alternative time vector would be: + # Note 2: To capture the start-up effects, several small time steps need to be taken during + # the first 99000 seconds in the time vector considered. + # To speed up the simulation, this can be avoided with limited impact on the long-term results. + # For example, an alternative time vector would be: # times = [0] + list(range(100, 1000, 100)) + list(range(1000, 10000, 1000)) + list(np.logspace(np.log10(100*100), np.log10(20*365*24*3600), 75)) # (x,y,z)-coordinates of centerline of injection well, production well and laterals # The vectors storing the x-, y- and z-coordinates should be column vectors # To obtain smooth results, abrupt changes in segment lengths should be avoided. # Coordinates of injection well (coordinates are provided from top to bottom in the direction of flow) - #0-2000 m with a 100 m step - #-1000 to 1000 m means 2000 long lateral - zinj = np.arange(0, -2000 - 100, -100).reshape(-1, 1) - yinj = np.zeros((len(zinj), 1)) - xinj = -1000 * np.ones((len(zinj), 1)) - - # Coordinates of production well (coordinates are provided from bottom to top in the direction of flow) - zprod = np.arange(-2000, 0 + 100, 100).reshape(-1, 1) - yprod = np.zeros((len(zprod), 1)) - xprod = 1000 * np.ones((len(zprod), 1)) - - # (x, y, z)-coordinates of laterals are stored in three matrices (one each for the x, y, and z coordinates). - # The number of columns in each matrix corresponds to the number of laterals. The number of discretizations - # should be the same for each lateral. - # Coordinates of lateral 1 (coordinates are provided in the direction of flow; the first coordinate should match - # the last coordinate of the injection well, and the last coordinate should match the first coordinate of the - # production well) - # -918 -814 has to do with curvature of the lateral - # 100 is lateral spacing - xlat = np.concatenate((np.array([-1000, -918, -814]), np.linspace(-706, 706, 14), np.array([814, 918, 1000]))).reshape(-1,1) - ylat = np.concatenate((100 * np.cos(np.linspace(-np.pi/2, 0, 3)), 100 * np.ones(14), 100 * np.cos(np.linspace(0, np.pi/2, 3)))).reshape(-1,1) - zlat = (-2000 * np.ones((len(xlat)))).reshape(-1,1) - - # Coordinates of lateral 2 (coordinates are provided in the direction of flow; the first coordinate should match - # the last coordinate of the injection well, and the last coordinate should match the first coordinate of the - # production well) - xlat = np.hstack((xlat,xlat,np.linspace(-1000,1000,20).reshape(-1,1))) - ylat = np.hstack((ylat,-ylat, np.zeros(len(ylat)).reshape(-1,1))) - zlat = np.hstack((zlat,zlat,zlat)) - -# xinj, yinj, zinj, xprod, yprod, zprod, xlat, ylat, zlat = generate_wireframe_model(2000, 3, 100, 150, 4000, -# 2000, 20 * np.pi / 180, 100, -# True) - xinj, yinj, zinj, xprod, yprod, zprod, xlat, ylat, zlat = generate_wireframe_model(model.wellbores.lateral_endpoint_depth.value, model.wellbores.numnonverticalsections.value, model.wellbores.lateral_spacing.value, @@ -1168,7 +1168,7 @@ def Calculate_Uloop(self, model): RelativeLengthChanges = (DeltazOrdered[1:] - DeltazOrdered[:-1]) / DeltazOrdered[:-1] - if max(abs(RelativeLengthChanges)) > 0.5: + if max(abs(RelativeLengthChanges)) > 0.6: msg = 'Warning: abrupt change(s) in segment length detected, which may cause numerical instabilities. Good practice is to avoid abrupt length changes to obtain smooth results.' print(f'{msg}') model.logger.warning(msg) diff --git a/src/geophires_x/SBTWellbores.py b/src/geophires_x/SBTWellbores.py index 4d8747bb..aef6aacd 100644 --- a/src/geophires_x/SBTWellbores.py +++ b/src/geophires_x/SBTWellbores.py @@ -4,7 +4,8 @@ from pint.facets.plain import PlainQuantity from geophires_x.WellBores import WellBores, RameyCalc, WellPressureDrop, \ - ProdPressureDropsAndPumpingPowerUsingImpedenceModel, ProdPressureDropAndPumpingPowerUsingIndexes + ProdPressureDropsAndPumpingPowerUsingImpedenceModel, ProdPressureDropAndPumpingPowerUsingIndexes, \ + calculate_total_drilling_lengths_m from .Parameter import floatParameter, intParameter, boolParameter, OutputParameter, ReadParameter from geophires_x.GeoPHIRESUtils import vapor_pressure_water_kPa, quantity, static_pressure_MPa, \ heat_capacity_water_J_per_kg_per_K @@ -97,14 +98,14 @@ def __init__(self, model: Model): ) self.element_length = self.ParameterDict[self.element_length.Name] = floatParameter( 'Discretization Length', - DefaultValue=150.0, + DefaultValue=250.0, Min=0.01, Max=10000.0, UnitType=Units.LENGTH, PreferredUnits=LengthUnit.METERS, CurrentUnits=LengthUnit.METERS, - ErrMessage='assume default for Discretization Length (2000.0 meters)', - ToolTipText='length of the geometry discretization' + ErrMessage='assume default for Discretization Length (250.0 meters)', + ToolTipText='distance between sample point along length of model' ) self.junction_depth = self.ParameterDict[self.junction_depth.Name] = floatParameter( 'Junction Depth', @@ -174,6 +175,26 @@ def Calculate(self, model: Model) -> None: self.Tini = np.max(model.reserv.Tresoutput.value) # initial temperature of the reservoir self.ProducedTemperature.value = np.array(model.reserv.Tresoutput.value) + # Calculate the drilled lengths + self.tot_vert_m.value = self.vertical_section_length.quantity().to('km').magnitude + input_vert_depth_km = self.vertical_section_length.quantity().to('km').magnitude + output_vert_depth_km = self.lateral_endpoint_depth.quantity().to('km').magnitude + junction_depth_km = self.junction_depth.quantity().to('km').magnitude + angle_rad = ((90.0 * np.pi) / 180) - self.lateral_inclination_angle.quantity().to('radians').magnitude + + # Use the parents class implementation of calculate_total_drilling_lengths_m + self.total_drilled_length.value, self.tot_vert_m.value, self.tot_lateral_m.value, self.tot_to_junction_m.value = \ + calculate_total_drilling_lengths_m(self.Configuration.value, + self.numnonverticalsections.value, + self.Nonvertical_length.value / 1000.0, + input_vert_depth_km, + output_vert_depth_km, + self.nprod.value, + self.ninj.value, + junction_depth_km, + angle_rad) + self.total_drilled_length.value = self.total_drilled_length.value / 1000.0 # convert to km + # Now use the parent's calculation to calculate the upgoing and downgoing pressure drops and pumping power self.PumpingPower.value = [0.0] * len(self.ProducedTemperature.value) # initialize the array if self.productionwellpumping.value: @@ -198,16 +219,25 @@ def Calculate(self, model: Model) -> None: self.DPOverall.value, UpgoingPumpingPower, self.DPProdWell.value, self.DPReserv.value, self.DPBouyancy.value = \ ProdPressureDropsAndPumpingPowerUsingImpedenceModel( f3, vprod, - self.rhowaterinj, self.rhowaterprod, - self.rhowaterprod,self.vertical_section_length.value, self.prodwellflowrate.value, + self.rhowaterprod, self.rhowaterinj, self.rhowaterprod, + self.vertical_section_length.value, self.prodwellflowrate.value, self.prodwelldiam.value, self.impedance.value, self.nprod.value, model.reserv.waterloss.value, model.surfaceplant.pump_efficiency.value) self.DPOverall.value, DowngoingPumpingPower, self.DPProdWell.value, self.DPReserv.value, self.DPBouyancy.value = \ ProdPressureDropsAndPumpingPowerUsingImpedenceModel( f3, vprod, - self.rhowaterprod, self.rhowaterinj, self.rhowaterprod, self.vertical_section_length.value, - self.prodwellflowrate.value, self.injwelldiam.value, self.impedance.value, - self.nprod.value, model.reserv.waterloss.value, model.surfaceplant.pump_efficiency.value) + self.rhowaterinj, self.rhowaterprod, self.rhowaterprod, + self.vertical_section_length.value, self.prodwellflowrate.value, + self.injwelldiam.value, self.impedance.value, + self.ninj.value, model.reserv.waterloss.value, model.surfaceplant.pump_efficiency.value, 90.0, False) + self.DPOverall.value, NonverticalPumpingPower, self.DPProdWell.value, self.DPReserv.value, self.DPBouyancy.value = \ + ProdPressureDropsAndPumpingPowerUsingImpedenceModel( + f3, vprod, + self.rhowaterinj, self.rhowaterprod, self.rhowaterprod, + self.vertical_section_length.value, self.prodwellflowrate.value, + self.injwelldiam.value, self.impedance.value, + self.ninj.value, model.reserv.waterloss.value, model.surfaceplant.pump_efficiency.value, + self.lateral_inclination_angle.value, False) else: # PI is used for both the verticals UpgoingPumpingPower, self.PumpingPowerProd.value, self.DPProdWell.value, self.Pprodwellhead.value = \ @@ -231,12 +261,12 @@ def Calculate(self, model: Model) -> None: # Calculate Nonvertical Pressure Drop # TODO assume no pressure drop in the non-vertical section for now - NonverticalPumpingPower = [0.0] * len(DowngoingPumpingPower) # initialize the array - self.NonverticalPressureDrop.value = [0.0] * len(DowngoingPumpingPower) # initialize the array - NonverticalPumpingPower = [0.0] * len(DowngoingPumpingPower) # initialize the array + #NonverticalPumpingPower = [0.0] * len(DowngoingPumpingPower) # initialize the array + #self.NonverticalPressureDrop.value = [0.0] * len(DowngoingPumpingPower) # initialize the array + #NonverticalPumpingPower = [0.0] * len(DowngoingPumpingPower) # initialize the array # recalculate the pumping power by looking at the difference between the upgoing and downgoing and the nonvertical - self.PumpingPower.value = np.array(DowngoingPumpingPower) + np.array(NonverticalPumpingPower) - np.array(UpgoingPumpingPower) + self.PumpingPower.value = np.array(DowngoingPumpingPower) + np.array(NonverticalPumpingPower) + np.array(UpgoingPumpingPower) self.PumpingPower.value = [max(x, 0.) for x in self.PumpingPower.value] # cannot be negative, so set to 0 # calculate water values based on initial temperature, Need this for surface plant output calculation diff --git a/src/geophires_x/SurfacePlantAGS.py b/src/geophires_x/SurfacePlantAGS.py index 761ca250..3f331c78 100644 --- a/src/geophires_x/SurfacePlantAGS.py +++ b/src/geophires_x/SurfacePlantAGS.py @@ -719,6 +719,13 @@ def Calculate(self, model: Model) -> None: sys.exit() self.initialize(model) + # calculate power plant entering temperature + self.TenteringPP.value = SurfacePlant.power_plant_entering_temperature(self, self.enduse_option.value, + model.reserv.timevector.value, self.T_chp_bottom.value, model.wellbores.ProducedTemperature.value) + + # Availability water + self.Availability.value = SurfacePlant.availability_water(self, self.ambient_temperature.value, self.TenteringPP.value, self.ambient_temperature.value) + self.Linear_production_temperature = model.wellbores.InterpolatedTemperatureArray self.Linear_production_pressure = model.wellbores.InterpolatedPressureArray self.AveProductionTemperature.value = np.average(self.Linear_production_temperature) diff --git a/src/geophires_x/WellBores.py b/src/geophires_x/WellBores.py index 02df8e9d..fa5eda00 100644 --- a/src/geophires_x/WellBores.py +++ b/src/geophires_x/WellBores.py @@ -232,10 +232,11 @@ def InjectionWellPressureDrop(model: Model, Taverage: float, wellflowrate: float # start by calculating wellbore fluid conditions [kPa], noting that most temperature drop happens in # upper section (because surrounding rock temperature is lowest in upper section) rhowater = (density_water_kg_per_m3(Taverage, pressure=model.reserv.lithostatic_pressure()) - * np.linspace(1, 1, len(model.wellbores.ProducedTemperature.value))) + * np.linspace(1, 1, len(model.reserv.timevector.value))) # replace with correlation based on Tinjaverage - muwater = viscosity_water_Pa_sec(Taverage, pressure=model.reserv.lithostatic_pressure()) * np.linspace(1, 1, len(model.wellbores.ProducedTemperature.value)) + muwater = (viscosity_water_Pa_sec(Taverage, pressure=model.reserv.lithostatic_pressure()) + * np.linspace(1, 1, len(model.reserv.timevector.value))) v = nprod / ninj * wellflowrate * (1.0 + waterloss) / rhowater / (math.pi / 4. * welldiam ** 2) Rewater = 4. * nprod / ninj * wellflowrate * (1.0 + waterloss) / ( muwater * math.pi * welldiam) # laminar or turbulent flow? @@ -265,7 +266,8 @@ def ProdPressureDropsAndPumpingPowerUsingImpedenceModel(f3: float, vprod: float, rhowaterprod: float, rhowaterreservoir: float, depth: float, wellflowrate: float, prodwelldiam: float, impedance: float, nprod: int, waterloss: float, - pumpeff: float) -> tuple: + pumpeff: float, tilt: float = 90.0, + trim_neg_to_zero: bool = True) -> tuple: """ Calculate Pressure Drops and Pumping Power needed for the production well using the Impedance Model :param f3: friction factor [-] @@ -302,7 +304,8 @@ def ProdPressureDropsAndPumpingPowerUsingImpedenceModel(f3: float, vprod: float, DPReserv = impedance * nprod * wellflowrate * 1000. / rhowaterreservoir # buoyancy pressure drop [kPa] - DPBouyancy = (rhowaterprod - rhowaterinj) * depth * 9.81 / 1E3 # /1E3 to convert from Pa to kPa + gravity_tilt = 9.81 * np.sin(np.radians(tilt)) + DPBouyancy = (rhowaterprod - rhowaterinj) * gravity_tilt / 1E3 # /1E3 to convert from Pa to kPa # overall pressure drop DPOverall = DPReserv + DPProdWell + DPBouyancy @@ -312,7 +315,8 @@ def ProdPressureDropsAndPumpingPowerUsingImpedenceModel(f3: float, vprod: float, PumpingPower = DPOverall * nprod * wellflowrate * (1 + waterloss) / rhowaterinj / pumpeff / 1E3 # in GEOPHIRES v1.2, negative pumping power values become zero (b/c we are not generating electricity) - PumpingPower = [0. if x < 0. else x for x in PumpingPower] + if trim_neg_to_zero: + PumpingPower = [0. if x < 0. else x for x in PumpingPower] return DPOverall, PumpingPower, DPProdWell, DPReserv, DPBouyancy @@ -599,6 +603,71 @@ def InjPressureDropAndPumpingPowerUsingIndexes( return PumpingPowerInj, DPInjWell, Pplantoutlet, Pprodwellhead +def calculate_total_drilling_lengths_m(Configuration, numnonverticalsections: int, nonvertical_length_km: float, + InputDepth_km: float, OutputDepth_km: float, nprod:int, ninj:int, + junction_depth_km: float = 0.0, angle_rad: float = 0.0) -> tuple: + """ + returns the total length, vertical length, and non-vertical lengths, depending on the configuration + :param Configuration: configuration of the well + :type Configuration: :class:`~geophires + :param numnonverticalsections: number of non-vertical sections + :type numnonverticalsections: int + :param nonvertical_length_km: length of non-vertical sections in km + :type nonvertical_length_km: float + :param InputDepth_km: depth of the well in km + :type InputDepth_km: float + :param OutputDepth_km: depth of the output end of the well in km, if U shaped, and not horizontal + :type OutputDepth_km: float + :param nprod: number of production wells + :type nprod: int + :param ninj: number of injection wells + :param junction_depth_km: depth of the junction in km + :type junction_depth_km: float + :param angle_rad: angle of the well in radians, from horizontal + :type angle_rad: float + :return: total length, vertical length, lateral, and junction lengths in meters + :rtype: tuple + """ + tot_pipe_length_m = vertical_pipe_length_m = lateral_pipe_length_m = tot_to_junction_m = 0.0 + if Configuration is Configuration.ULOOP: + # Total drilling depth of both wells and laterals in U-loop [m] + vertical_pipe_length_m = (nprod * InputDepth_km * 1000.0) + (ninj * OutputDepth_km * 1000.0) + lateral_pipe_length_m = numnonverticalsections * nonvertical_length_km * 1000.0 + + elif Configuration is Configuration.COAXIAL: + # Total drilling depth of well and lateral in co-axial case [m] - is not necessarily only vertical + vertical_pipe_length_m = (nprod + ninj) * InputDepth_km * 1000.0 + lateral_pipe_length_m = numnonverticalsections * nonvertical_length_km * 1000.0 + + elif Configuration is Configuration.VERTICAL: + # Total drilling depth of well in vertical case [m] + vertical_pipe_length_m = (nprod + ninj) * InputDepth_km * 1000.0 + lateral_pipe_length_m = 0.0 + + elif Configuration is Configuration.L: + # Total drilling depth of well in L case [m] + vertical_pipe_length_m = (nprod + ninj) * InputDepth_km * 1000.0 + lateral_pipe_length_m = numnonverticalsections * nonvertical_length_km * 1000.0 + + elif Configuration is Configuration.EAVORLOOP: + # Total drilling length of well in EavorLoop [m] + vertical_pipe_length_m = (nprod + ninj) * InputDepth_km * 1000.0 + + # now calculate the distance from the bottom of the vertical to the junction of the laterals [m] + O1 = (junction_depth_km - InputDepth_km) * 1000.0 # in meters + tot_to_junction_m = (O1 / math.sin(angle_rad)) * 2 # there are two of these of each EavorLoop + + # now calculate the distance from the junction of the laterals to the end of the laterals [m] + O2 = (OutputDepth_km - junction_depth_km) * 1000.0 # in meters + lateral_pipe_length_m = (O2 / math.sin(angle_rad)) * 2 # there are two of these of each lateral of an EavorLoop + lateral_pipe_length_m = lateral_pipe_length_m * numnonverticalsections # there are numnonverticalsections of these + else: + raise ValueError(f'Invalid Configuration: {Configuration}') + + tot_pipe_length_m = vertical_pipe_length_m + lateral_pipe_length_m + tot_to_junction_m + return tot_pipe_length_m, vertical_pipe_length_m, lateral_pipe_length_m, tot_to_junction_m + + class WellBores: def __init__(self, model: Model): """ @@ -879,20 +948,20 @@ def __init__(self, model: Model): ErrMessage="assume there is not an injection reservoir, so there is no injection reservoir inflation rate", ToolTipText="enter the rate at which the pressure increases per year in the injection reservoir (1000 kPa/yr)" ) - # This is a alias for "Well Geometry Configuration" - putting it here for backwards compatibility + # This is an alias for "Well Geometry Configuration" - putting it here for backwards compatibility self.Configuration = self.ParameterDict[self.Configuration.Name] = intParameter( "Closed-loop Configuration", DefaultValue=Configuration.VERTICAL, - AllowableRange=[1, 2, 3, 4], + AllowableRange=[1, 2, 3, 4, 5], UnitType=Units.NONE, Required=True, ErrMessage="assume simple vertical well (3)" ) - # This is a alias for "Closed-loop Configuration" - putting it here for backwards compatibility + # This is an alias for "Closed-loop Configuration" - putting it here for backwards compatibility self.Configuration = self.ParameterDict[self.Configuration.Name] = intParameter( "Well Geometry Configuration", DefaultValue=Configuration.VERTICAL, - AllowableRange=[1, 2, 3, 4], + AllowableRange=[1, 2, 3, 4, 5], UnitType=Units.NONE, Required=True, ErrMessage="assume simple vertical well (3)" @@ -951,61 +1020,6 @@ def __init__(self, model: Model): ErrMessage="assume default for Number of Nonvertical Wellbore Sections (1)", ToolTipText="Number of Nonvertical Wellbore Sections" ) - self.vertical_wellbore_spacing = self.ParameterDict[self.vertical_wellbore_spacing.Name] = floatParameter( - 'Vertical Wellbore Spacing', - DefaultValue=100.0, - Min=0.01, - Max=10000.0, - UnitType=Units.LENGTH, - PreferredUnits=LengthUnit.METERS, - CurrentUnits=LengthUnit.METERS, - ErrMessage='assume default for Vertical Wellbore Spacing (100.0 meters)', - ToolTipText='Horizontal distance between vertical wellbores' - ) - self.lateral_spacing = self.ParameterDict[self.lateral_spacing.Name] = floatParameter( - 'Lateral Spacing', - DefaultValue=100.0, - Min=0.01, - Max=10000.0, - UnitType=Units.LENGTH, - PreferredUnits=LengthUnit.METERS, - CurrentUnits=LengthUnit.METERS, - ErrMessage='assume default for Lateral Spacing (100.0 meters)', - ToolTipText='Horizontal distance between laterals' - ) - self.lateral_inclination_angle = self.ParameterDict[self.lateral_inclination_angle.Name] = floatParameter( - 'Lateral Inclination Angle', - DefaultValue=20.0, - Min=0.0, - Max=89.999999, - UnitType=Units.ANGLE, - PreferredUnits=AngleUnit.DEGREES, - CurrentUnits=AngleUnit.DEGREES, - ErrMessage='assume default for Lateral Inclination Angle (20.0 degrees)', - ToolTipText='Inclination of the lateral section, where 0 degrees would mean vertical while 90 degrees is pure horizontal' - ) - self.element_length = self.ParameterDict[self.element_length.Name] = floatParameter( - 'Discretization Length', - DefaultValue=150.0, - Min=0.01, - Max=10000.0, - UnitType=Units.LENGTH, - PreferredUnits=LengthUnit.METERS, - CurrentUnits=LengthUnit.METERS, - ErrMessage='assume default for Discretization Length (2000.0 meters)', - ToolTipText='length of the geometry discretization' - ) - self.junction_depth = self.ParameterDict[self.junction_depth.Name] = floatParameter( - 'Junction Depth', - DefaultValue=4000.0, - Min=1000, - Max=15000.0, - UnitType=Units.LENGTH, - PreferredUnits=LengthUnit.METERS, - CurrentUnits=LengthUnit.METERS, - ErrMessage='assume default for Junction Depth (4000.0 meters)', - ToolTipText='vertical depth where the different laterals branch out' - ) self.NonverticalsCased = self.ParameterDict[self.NonverticalsCased.Name] = boolParameter( "Multilaterals Cased", DefaultValue=False, @@ -1148,6 +1162,34 @@ def __init__(self, model: Model): PreferredUnits=PressureUnit.KPASCAL, CurrentUnits=PressureUnit.KPASCAL ) + self.total_drilled_length = self.OutputParameterDict[self.total_drilled_length.Name] = OutputParameter( + Name="Total length of all drilling", + value=-1.0, + UnitType=Units.LENGTH, + PreferredUnits=LengthUnit.KILOMETERS, + CurrentUnits=LengthUnit.KILOMETERS + ) + self.tot_vert_m = self.OutputParameterDict[self.tot_vert_m.Name] = OutputParameter( + Name="Total length of vertical drilling", + value=-1.0, + UnitType=Units.LENGTH, + PreferredUnits=LengthUnit.METERS, + CurrentUnits=LengthUnit.METERS + ) + self.tot_to_junction_m = self.OutputParameterDict[self.tot_to_junction_m.Name] = OutputParameter( + Name="Total length from lateral junction to base of vertical drilling", + value=-1.0, + UnitType=Units.LENGTH, + PreferredUnits=LengthUnit.METERS, + CurrentUnits=LengthUnit.METERS + ) + self.tot_lateral_m = self.OutputParameterDict[self.tot_lateral_m.Name] = OutputParameter( + Name="Total length of lateral drilling", + value=-1.0, + UnitType=Units.LENGTH, + PreferredUnits=LengthUnit.METERS, + CurrentUnits=LengthUnit.METERS + ) def __str__(self): return "WellBores" @@ -1226,6 +1268,8 @@ def read_parameters(self, model: Model) -> None: self.Configuration.value = Configuration.VERTICAL elif ParameterReadIn.sValue == str(4): self.Configuration.value = Configuration.L + elif ParameterReadIn.sValue == str(5): + self.Configuration.value = Configuration.EAVORLOOP else: raise ValueError(f'Invalid Configuration: {self.Configuration.value}') else: @@ -1250,6 +1294,41 @@ def Calculate(self, model: Model) -> None: # choose to call this method from you class, which can effectively run the calculations of the superclass, # making all thr values available to your methods. but you had better have set all the parameters! + # Calculate the total length of all drilling + if not self.injection_reservoir_depth.Provided: + self.injection_reservoir_depth.value = model.reserv.depth.quantity().to('km').magnitude + else: + self.injection_reservoir_depth.value = self.injection_reservoir_depth.quantity().to('km').magnitude + + if not self.IsAGS.value: + input_vert_depth_km = output_vert_depth_km = model.reserv.depth.quantity().to('km').magnitude + junction_depth_km = angle_rad = 0.0 + #self.tot_lateral_m.value = self.junction_depth_m.value = 0.0 + else: + # must be one of the closed loop designs + if not hasattr(self, 'junction_depth'): + # This must be a cylindrical reservoir for CLGS or Wanju method + input_vert_depth_km = model.reserv.InputDepth.quantity().to('km').magnitude + output_vert_depth_km = model.reserv.OutputDepth.quantity().to('km').magnitude + else: + # This must be SBT + self.tot_vert_m.value = self.vertical_section_length.quantity().to('km').magnitude + input_vert_depth_km = self.vertical_section_length.quantity().to('km').magnitude + output_vert_depth_km = self.lateral_endpoint_depth.quantity().to('km').magnitude + junction_depth_km = self.junction_depth.quantity().to('km').magnitude + angle_rad = ((90.0 * np.pi) / 180) - self.lateral_inclination_angle.quantity().to('radians').magnitude + + + self.total_drilled_length.value, self.tot_vert_m.value, self.tot_lateral_m.value, self.tot_to_junction_m.value = \ + calculate_total_drilling_lengths_m(self.Configuration.value, + self.numnonverticalsections.value, + self.Nonvertical_length.value / 1000.0, + input_vert_depth_km, + output_vert_depth_km, + self.nprod.value, + self.ninj.value) + self.total_drilled_length.value = self.total_drilled_length.value / 1000.0 # convert to km + # calculate the reservoir pressure as a function of time if self.usebuiltinhydrostaticpressurecorrelation: self.production_reservoir_pressure.value = get_hydrostatic_pressure_kPa(model.reserv.Trock.value, model.reserv.Tsurf.value, @@ -1297,7 +1376,6 @@ def Calculate(self, model: Model) -> None: model.reserv.averagegradient.value, injection_reservoir_static_pressure) -# if not self.injection_reservoir_initial_pressure.Provided: self.injection_reservoir_pressure.value = InjectionReservoirPressurePredictor(model.surfaceplant.plant_lifetime.value, model.economics.timestepsperyear.value, self.injection_reservoir_initial_pressure.value, @@ -1344,7 +1422,7 @@ def Calculate(self, model: Model) -> None: if model.reserv.resoption.value in \ [ReservoirModel.MULTIPLE_PARALLEL_FRACTURES, ReservoirModel.LINEAR_HEAT_SWEEP, ReservoirModel.SINGLE_FRACTURE, ReservoirModel.ANNUAL_PERCENTAGE]: - indexfirstmaxdrawdown = np.argmax(self.ProducedTemperature.value < (1 - model.wellbores.maxdrawdown.value) * + indexfirstmaxdrawdown = np.argmax(self.ProducedTemperature.value < (1 - self.maxdrawdown.value) * self.ProducedTemperature.value[0]) if indexfirstmaxdrawdown > 0: # redrilling necessary self.redrill.value = int(np.floor(len(self.ProducedTemperature.value) / indexfirstmaxdrawdown)) diff --git a/tests/example1_addons.csv b/tests/example1_addons.csv index c0861dcf..e8342231 100644 --- a/tests/example1_addons.csv +++ b/tests/example1_addons.csv @@ -1,31 +1,31 @@ Category,Field,Year,Value,Units SUMMARY OF RESULTS,End-Use Option,,Electricity, -SUMMARY OF RESULTS,Average Net Electricity Production,,5.37,MW -SUMMARY OF RESULTS,Electricity breakeven price,,1.75,cents/kWh +SUMMARY OF RESULTS,Average Net Electricity Production,,5.26,MW +SUMMARY OF RESULTS,Electricity breakeven price,,1.8,cents/kWh SUMMARY OF RESULTS,Number of production wells,,2,count SUMMARY OF RESULTS,Number of injection wells,,2,count SUMMARY OF RESULTS,Flowrate per production well,,55.0,kg/sec -SUMMARY OF RESULTS,"Well depth (or total length\, if not vertical)",,3.0,kilometer +SUMMARY OF RESULTS,Well depth,,3.0,kilometer SUMMARY OF RESULTS,Geothermal gradient,,0.05,degC/m -SUMMARY OF RESULTS,Total Avoided Carbon Emissions,,470164.97, +SUMMARY OF RESULTS,Total Avoided Carbon Emissions,,460481.77, ECONOMIC PARAMETERS,Economic Model,,Fixed Charge Rate (FCR), ECONOMIC PARAMETERS,Accrued financing during construction,,0.0, ECONOMIC PARAMETERS,Project lifetime,,30,yr ECONOMIC PARAMETERS,Capacity factor,,90.0,% -ECONOMIC PARAMETERS,Project NPV,,74.96,MUSD -ECONOMIC PARAMETERS,Project IRR,,20.06,% -ECONOMIC PARAMETERS,Project VIR=PI=PIR,,3.41, -ECONOMIC PARAMETERS,Project MOIC,,36.3, +ECONOMIC PARAMETERS,Project NPV,,72.86,MUSD +ECONOMIC PARAMETERS,Project IRR,,19.68,% +ECONOMIC PARAMETERS,Project VIR=PI=PIR,,3.33, +ECONOMIC PARAMETERS,Project MOIC,,35.04, ECONOMIC PARAMETERS,Fixed Charge Rate (FCR),,5.0, -ECONOMIC PARAMETERS,Project Payback Period,,7.07,yr -EXTENDED ECONOMICS,"Adjusted Project LCOE (after incentives\, grants\, AddOns\,etc)",,1.75,cents/kWh +ECONOMIC PARAMETERS,Project Payback Period,,7.18,yr +EXTENDED ECONOMICS,"Adjusted Project LCOE (after incentives\, grants\, AddOns\,etc)",,1.8,cents/kWh EXTENDED ECONOMICS,"Adjusted Project LCOH (after incentives\, grants\, AddOns\,etc)",,0.0,USD/MMBTU -EXTENDED ECONOMICS,"Adjusted Project CAPEX (after incentives\, grants\, AddOns\, etc)",,101.06,MUSD +EXTENDED ECONOMICS,"Adjusted Project CAPEX (after incentives\, grants\, AddOns\, etc)",,101.22,MUSD EXTENDED ECONOMICS,"Adjusted Project OPEX (after incentives\, grants\, AddOns\, etc)",,0.88,MUSD -EXTENDED ECONOMICS,Project NPV (including AddOns),,-5.46,MUSD +EXTENDED ECONOMICS,Project NPV (including AddOns),,-7.02,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 VIR=PI=PIR (including AddOns),,0.93, +EXTENDED ECONOMICS,Project MOIC (including AddOns),,0.97, 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 @@ -34,11 +34,10 @@ EXTENDED ECONOMICS,Total Add-on Profit,,2.84,MUSD/yr EXTENDED ECONOMICS,AddOns Payback Period,,0.0,yr ENGINEERING PARAMETERS,Number of Production Wells,,2,count ENGINEERING PARAMETERS,Number of Injection Wells,,2,count -ENGINEERING PARAMETERS,"Well depth (or total length\, if not vertical)",,3.0,kilometer ENGINEERING PARAMETERS,Water loss rate,,2.0, ENGINEERING PARAMETERS,Pump efficiency,,80.0, ENGINEERING PARAMETERS,Injection temperature,,50.0,degC -ENGINEERING PARAMETERS,Average production well temperature drop,,3.0,degC +ENGINEERING PARAMETERS,Average production well temperature drop,,3.2,degC ENGINEERING PARAMETERS,Flowrate per production well,,55.0,kg/sec ENGINEERING PARAMETERS,Injection well casing ID,,7.0,in ENGINEERING PARAMETERS,Production well casing ID,,7.0,in @@ -53,7 +52,7 @@ RESERVOIR PARAMETERS,Bottom-hole temperature,,170.0,degC RESERVOIR PARAMETERS,Well separation: fracture height,,900.0,meter RESERVOIR PARAMETERS,Fracture area,,810000.0,m**2 RESERVOIR PARAMETERS,Reservoir volume,,1000000000,m**3 -RESERVOIR PARAMETERS,Reservoir hydrostatic pressure,,29430.21,kPa +RESERVOIR PARAMETERS,Reservoir hydrostatic pressure,,31442.84,kPa RESERVOIR PARAMETERS,Plant outlet pressure,,1067.94,kPa RESERVOIR PARAMETERS,Production wellhead pressure,,1136.89,kPa RESERVOIR PARAMETERS,Productivity Index,,5.0,kg/sec/bar @@ -61,311 +60,311 @@ RESERVOIR PARAMETERS,Injectivity Index,,5.0,kg/sec/bar RESERVOIR PARAMETERS,Reservoir density,,2700.0,kg/m**3 RESERVOIR PARAMETERS,Reservoir thermal conductivity,,2.7,W/m/K RESERVOIR PARAMETERS,Reservoir heat capacity,,1000.0,J/kg/K -RESERVOIR SIMULATION RESULTS,Maximum Production Temperature,,167.2,degC -RESERVOIR SIMULATION RESULTS,Average Production Temperature,,167.0,degC -RESERVOIR SIMULATION RESULTS,Minimum Production Temperature,,165.2,degC -RESERVOIR SIMULATION RESULTS,Initial Production Temperature,,165.2,degC -RESERVOIR SIMULATION RESULTS,Average Reservoir Heat Extraction,,52.38,MW +RESERVOIR SIMULATION RESULTS,Maximum Production Temperature,,167.1,degC +RESERVOIR SIMULATION RESULTS,Average Production Temperature,,166.8,degC +RESERVOIR SIMULATION RESULTS,Minimum Production Temperature,,165.0,degC +RESERVOIR SIMULATION RESULTS,Initial Production Temperature,,165.0,degC +RESERVOIR SIMULATION RESULTS,Average Reservoir Heat Extraction,,49.56,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 Production Well Temperature Drop,,3.2,degC +RESERVOIR SIMULATION RESULTS,Average Injection Well Pump Pressure Drop,,2231.7,kPa +RESERVOIR SIMULATION RESULTS,Average Production Well Pump Pressure Drop,,-763.4,kPa +RESERVOIR SIMULATION RESULTS,Average Net Electricity Production,,5.26,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$),Surface power plant costs,,20.73,MUSD CAPITAL COSTS (M$),Field gathering system costs,,2.32,MUSD -CAPITAL COSTS (M$),Total surface equipment costs,,23.1,MUSD -CAPITAL COSTS (M$),Exploration costs,,5.33,MUSD -CAPITAL COSTS (M$),Total capital costs,,31.06,MUSD +CAPITAL COSTS (M$),Total surface equipment costs,,23.06,MUSD +CAPITAL COSTS (M$),Exploration costs,,5.53,MUSD +CAPITAL COSTS (M$),Total capital costs,,31.22,MUSD OPERATING AND MAINTENANCE COSTS (M$/yr),Wellfield maintenance costs,,0.44,MUSD/yr OPERATING AND MAINTENANCE COSTS (M$/yr),Power plant maintenance costs,,0.9,MUSD/yr OPERATING AND MAINTENANCE COSTS (M$/yr),Water costs,,0.06,MUSD/yr OPERATING AND MAINTENANCE COSTS (M$/yr),Total operating and maintenance costs,,-0.82,MUSD/yr SURFACE EQUIPMENT SIMULATION RESULTS,Initial geofluid availability,,0.11,MW/(kg/s) -SURFACE EQUIPMENT SIMULATION RESULTS,Maximum Total Electricity Generation,,5.61,MW -SURFACE EQUIPMENT SIMULATION RESULTS,Average Total Electricity Generation,,5.58,MW -SURFACE EQUIPMENT SIMULATION RESULTS,Minimum Total Electricity Generation,,5.41,MW -SURFACE EQUIPMENT SIMULATION RESULTS,Initial Total Electricity Generation,,5.41,MW -SURFACE EQUIPMENT SIMULATION RESULTS,Maximum Net Electricity Generation,,5.4,MW -SURFACE EQUIPMENT SIMULATION RESULTS,Average Net Electricity Generation,,5.37,MW -SURFACE EQUIPMENT SIMULATION RESULTS,Minimum Net Electricity Generation,,5.2,MW -SURFACE EQUIPMENT SIMULATION RESULTS,Initial Net Electricity Generation,,5.2,MW -SURFACE EQUIPMENT SIMULATION RESULTS,Average Annual Total Electricity Generation,,43.8,GWh -SURFACE EQUIPMENT SIMULATION RESULTS,Average Annual Net Electricity Generation,,42.14,GWh -SURFACE EQUIPMENT SIMULATION RESULTS,Average Pumping Power,,0.21,MW -SURFACE EQUIPMENT SIMULATION RESULTS,Initial pumping power/net installed power,,4.12,% +SURFACE EQUIPMENT SIMULATION RESULTS,Maximum Total Electricity Generation,,5.6,MW +SURFACE EQUIPMENT SIMULATION RESULTS,Average Total Electricity Generation,,5.57,MW +SURFACE EQUIPMENT SIMULATION RESULTS,Minimum Total Electricity Generation,,5.39,MW +SURFACE EQUIPMENT SIMULATION RESULTS,Initial Total Electricity Generation,,5.39,MW +SURFACE EQUIPMENT SIMULATION RESULTS,Maximum Net Electricity Generation,,5.29,MW +SURFACE EQUIPMENT SIMULATION RESULTS,Average Net Electricity Generation,,5.26,MW +SURFACE EQUIPMENT SIMULATION RESULTS,Minimum Net Electricity Generation,,5.08,MW +SURFACE EQUIPMENT SIMULATION RESULTS,Initial Net Electricity Generation,,5.08,MW +SURFACE EQUIPMENT SIMULATION RESULTS,Average Annual Total Electricity Generation,,43.67,GWh +SURFACE EQUIPMENT SIMULATION RESULTS,Average Annual Net Electricity Generation,,41.27,GWh +SURFACE EQUIPMENT SIMULATION RESULTS,Average Pumping Power,,0.31,MW +SURFACE EQUIPMENT SIMULATION RESULTS,Initial pumping power/net installed power,,6.04,% POWER GENERATION PROFILE,THERMAL DRAWDOWN,1,1.0, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,2,1.0058, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,3,1.0074, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,4,1.0083, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,5,1.0088, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,6,1.0093, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,7,1.0096, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,8,1.0099, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,9,1.0101, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,10,1.0103, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,11,1.0105, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,12,1.0106, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,13,1.0108, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,14,1.0109, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,15,1.011, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,16,1.0111, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,17,1.0112, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,18,1.0113, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,19,1.0114, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,20,1.0115, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,21,1.0115, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,22,1.0116, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,23,1.0117, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,24,1.0117, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,25,1.0118, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,26,1.0118, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,27,1.0119, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,28,1.0119, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,29,1.012, -POWER GENERATION PROFILE,THERMAL DRAWDOWN,30,1.012, -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,1,165.24,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,2,166.19,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,3,166.47,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,4,166.61,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,5,166.7,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,6,166.77,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,7,166.83,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,8,166.87,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,9,166.91,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,10,166.94,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,11,166.97,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,12,167.0,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,13,167.02,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,14,167.04,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,15,167.06,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,16,167.08,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,17,167.09,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,18,167.11,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,19,167.12,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,20,167.14,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,21,167.15,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,22,167.16,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,23,167.17,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,24,167.18,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,25,167.19,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,26,167.2,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,27,167.21,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,28,167.22,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,29,167.23,degC -POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,30,167.23,degC -POWER GENERATION PROFILE,PUMP POWER,1,0.2141,MW -POWER GENERATION PROFILE,PUMP POWER,2,0.2133,MW -POWER GENERATION PROFILE,PUMP POWER,3,0.213,MW -POWER GENERATION PROFILE,PUMP POWER,4,0.2129,MW -POWER GENERATION PROFILE,PUMP POWER,5,0.2128,MW -POWER GENERATION PROFILE,PUMP POWER,6,0.2128,MW -POWER GENERATION PROFILE,PUMP POWER,7,0.2127,MW -POWER GENERATION PROFILE,PUMP POWER,8,0.2127,MW -POWER GENERATION PROFILE,PUMP POWER,9,0.2127,MW -POWER GENERATION PROFILE,PUMP POWER,10,0.2126,MW -POWER GENERATION PROFILE,PUMP POWER,11,0.2126,MW -POWER GENERATION PROFILE,PUMP POWER,12,0.2126,MW -POWER GENERATION PROFILE,PUMP POWER,13,0.2126,MW -POWER GENERATION PROFILE,PUMP POWER,14,0.2126,MW -POWER GENERATION PROFILE,PUMP POWER,15,0.2125,MW -POWER GENERATION PROFILE,PUMP POWER,16,0.2125,MW -POWER GENERATION PROFILE,PUMP POWER,17,0.2125,MW -POWER GENERATION PROFILE,PUMP POWER,18,0.2125,MW -POWER GENERATION PROFILE,PUMP POWER,19,0.2125,MW -POWER GENERATION PROFILE,PUMP POWER,20,0.2125,MW -POWER GENERATION PROFILE,PUMP POWER,21,0.2125,MW -POWER GENERATION PROFILE,PUMP POWER,22,0.2125,MW -POWER GENERATION PROFILE,PUMP POWER,23,0.2125,MW -POWER GENERATION PROFILE,PUMP POWER,24,0.2124,MW -POWER GENERATION PROFILE,PUMP POWER,25,0.2124,MW -POWER GENERATION PROFILE,PUMP POWER,26,0.2124,MW -POWER GENERATION PROFILE,PUMP POWER,27,0.2124,MW -POWER GENERATION PROFILE,PUMP POWER,28,0.2124,MW -POWER GENERATION PROFILE,PUMP POWER,29,0.2124,MW -POWER GENERATION PROFILE,PUMP POWER,30,0.2124,MW -POWER GENERATION PROFILE,NET POWER,1,5.1987,MW -POWER GENERATION PROFILE,NET POWER,2,5.2932,MW -POWER GENERATION PROFILE,NET POWER,3,5.3205,MW -POWER GENERATION PROFILE,NET POWER,4,5.3347,MW -POWER GENERATION PROFILE,NET POWER,5,5.3441,MW -POWER GENERATION PROFILE,NET POWER,6,5.3511,MW -POWER GENERATION PROFILE,NET POWER,7,5.3566,MW -POWER GENERATION PROFILE,NET POWER,8,5.3611,MW -POWER GENERATION PROFILE,NET POWER,9,5.3649,MW -POWER GENERATION PROFILE,NET POWER,10,5.3682,MW -POWER GENERATION PROFILE,NET POWER,11,5.371,MW -POWER GENERATION PROFILE,NET POWER,12,5.3736,MW -POWER GENERATION PROFILE,NET POWER,13,5.3759,MW -POWER GENERATION PROFILE,NET POWER,14,5.3779,MW -POWER GENERATION PROFILE,NET POWER,15,5.3798,MW -POWER GENERATION PROFILE,NET POWER,16,5.3816,MW -POWER GENERATION PROFILE,NET POWER,17,5.3832,MW -POWER GENERATION PROFILE,NET POWER,18,5.3847,MW -POWER GENERATION PROFILE,NET POWER,19,5.3861,MW -POWER GENERATION PROFILE,NET POWER,20,5.3874,MW -POWER GENERATION PROFILE,NET POWER,21,5.3886,MW -POWER GENERATION PROFILE,NET POWER,22,5.3898,MW -POWER GENERATION PROFILE,NET POWER,23,5.3909,MW -POWER GENERATION PROFILE,NET POWER,24,5.392,MW -POWER GENERATION PROFILE,NET POWER,25,5.3929,MW -POWER GENERATION PROFILE,NET POWER,26,5.3939,MW -POWER GENERATION PROFILE,NET POWER,27,5.3948,MW -POWER GENERATION PROFILE,NET POWER,28,5.3956,MW -POWER GENERATION PROFILE,NET POWER,29,5.3965,MW -POWER GENERATION PROFILE,NET POWER,30,5.3972,MW -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,1,10.0742,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,2,10.1734,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,3,10.2019,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,4,10.2167,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,5,10.2265,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,6,10.2337,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,7,10.2394,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,8,10.2441,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,9,10.248,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,10,10.2514,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,11,10.2543,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,12,10.257,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,13,10.2594,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,14,10.2615,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,15,10.2635,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,16,10.2653,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,17,10.2669,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,18,10.2685,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,19,10.2699,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,20,10.2713,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,21,10.2726,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,22,10.2738,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,23,10.2749,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,24,10.276,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,25,10.277,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,26,10.278,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,27,10.2789,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,28,10.2798,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,29,10.2806,% -POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,30,10.2814,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,1,41.4,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,2,41.9,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,3,42.0,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,4,42.1,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,5,42.2,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,6,42.2,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,7,42.3,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,8,42.3,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,9,42.3,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,10,42.4,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,11,42.4,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,12,42.4,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,13,42.4,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,14,42.4,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,15,42.4,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,16,42.5,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,17,42.5,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,18,42.5,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,19,42.5,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,20,42.5,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,21,42.5,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,22,42.5,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,23,42.5,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,24,42.5,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,25,42.5,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,26,42.6,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,27,42.6,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,28,42.6,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,29,42.6,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,30,35.5,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,1,408.7,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,2,410.7,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,3,411.4,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,4,411.8,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,5,412.1,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,6,412.3,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,7,412.5,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,8,412.7,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,9,412.8,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,10,412.9,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,11,413.0,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,12,413.1,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,13,413.2,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,14,413.2,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,15,413.3,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,16,413.3,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,17,413.4,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,18,413.5,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,19,413.5,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,20,413.5,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,21,413.6,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,22,413.6,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,23,413.7,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,24,413.7,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,25,413.7,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,26,413.8,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,27,413.8,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,28,413.8,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,29,413.9,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,30,344.9,GWh/year -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,1,322.53,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,2,321.05,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,3,319.57,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,4,318.09,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,5,316.6,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,6,315.12,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,7,313.63,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,8,312.15,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,9,310.66,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,10,309.17,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,11,307.69,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,12,306.2,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,13,304.71,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,14,303.23,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,15,301.74,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,16,300.25,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,17,298.76,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,18,297.27,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,19,295.78,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,20,294.3,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,21,292.81,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,22,291.32,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,23,289.83,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,24,288.34,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,25,286.85,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,26,285.36,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,27,283.87,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,28,282.38,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,29,280.89,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,30,279.65,10^15 J -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,1,0.45,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,2,0.91,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,3,1.37,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,4,1.83,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,5,2.28,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,6,2.74,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,7,3.2,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,8,3.66,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,9,4.12,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,10,4.58,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,11,5.03,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,12,5.49,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,13,5.95,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,14,6.41,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,15,6.87,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,16,7.33,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,17,7.79,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,18,8.25,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,19,8.71,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,20,9.17,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,21,9.63,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,22,10.09,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,23,10.55,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,24,11.01,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,25,11.47,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,26,11.93,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,27,12.39,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,28,12.85,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,29,13.31,% -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,30,13.69,% +POWER GENERATION PROFILE,THERMAL DRAWDOWN,2,1.0061, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,3,1.0078, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,4,1.0087, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,5,1.0093, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,6,1.0098, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,7,1.0101, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,8,1.0104, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,9,1.0106, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,10,1.0109, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,11,1.011, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,12,1.0112, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,13,1.0113, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,14,1.0115, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,15,1.0116, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,16,1.0117, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,17,1.0118, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,18,1.0119, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,19,1.012, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,20,1.0121, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,21,1.0122, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,22,1.0122, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,23,1.0123, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,24,1.0124, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,25,1.0124, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,26,1.0125, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,27,1.0126, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,28,1.0126, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,29,1.0127, +POWER GENERATION PROFILE,THERMAL DRAWDOWN,30,1.0127, +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,1,164.99,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,2,165.99,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,3,166.28,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,4,166.43,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,5,166.52,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,6,166.6,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,7,166.66,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,8,166.7,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,9,166.74,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,10,166.78,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,11,166.81,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,12,166.83,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,13,166.86,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,14,166.88,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,15,166.9,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,16,166.92,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,17,166.93,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,18,166.95,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,19,166.97,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,20,166.98,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,21,166.99,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,22,167.0,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,23,167.02,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,24,167.03,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,25,167.04,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,26,167.05,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,27,167.06,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,28,167.07,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,29,167.07,degC +POWER GENERATION PROFILE,GEOFLUID TEMPERATURE,30,167.08,degC +POWER GENERATION PROFILE,PUMP POWER,1,0.3069,MW +POWER GENERATION PROFILE,PUMP POWER,2,0.3069,MW +POWER GENERATION PROFILE,PUMP POWER,3,0.3069,MW +POWER GENERATION PROFILE,PUMP POWER,4,0.3069,MW +POWER GENERATION PROFILE,PUMP POWER,5,0.3069,MW +POWER GENERATION PROFILE,PUMP POWER,6,0.3069,MW +POWER GENERATION PROFILE,PUMP POWER,7,0.3069,MW +POWER GENERATION PROFILE,PUMP POWER,8,0.3069,MW +POWER GENERATION PROFILE,PUMP POWER,9,0.3069,MW +POWER GENERATION PROFILE,PUMP POWER,10,0.3069,MW +POWER GENERATION PROFILE,PUMP POWER,11,0.3069,MW +POWER GENERATION PROFILE,PUMP POWER,12,0.3069,MW +POWER GENERATION PROFILE,PUMP POWER,13,0.3069,MW +POWER GENERATION PROFILE,PUMP POWER,14,0.3069,MW +POWER GENERATION PROFILE,PUMP POWER,15,0.3069,MW +POWER GENERATION PROFILE,PUMP POWER,16,0.3069,MW +POWER GENERATION PROFILE,PUMP POWER,17,0.3069,MW +POWER GENERATION PROFILE,PUMP POWER,18,0.3069,MW +POWER GENERATION PROFILE,PUMP POWER,19,0.3069,MW +POWER GENERATION PROFILE,PUMP POWER,20,0.3069,MW +POWER GENERATION PROFILE,PUMP POWER,21,0.3069,MW +POWER GENERATION PROFILE,PUMP POWER,22,0.3069,MW +POWER GENERATION PROFILE,PUMP POWER,23,0.3069,MW +POWER GENERATION PROFILE,PUMP POWER,24,0.3069,MW +POWER GENERATION PROFILE,PUMP POWER,25,0.3069,MW +POWER GENERATION PROFILE,PUMP POWER,26,0.3069,MW +POWER GENERATION PROFILE,PUMP POWER,27,0.3069,MW +POWER GENERATION PROFILE,PUMP POWER,28,0.3069,MW +POWER GENERATION PROFILE,PUMP POWER,29,0.3069,MW +POWER GENERATION PROFILE,PUMP POWER,30,0.3069,MW +POWER GENERATION PROFILE,NET POWER,1,5.0806,MW +POWER GENERATION PROFILE,NET POWER,2,5.1791,MW +POWER GENERATION PROFILE,NET POWER,3,5.2076,MW +POWER GENERATION PROFILE,NET POWER,4,5.2224,MW +POWER GENERATION PROFILE,NET POWER,5,5.2323,MW +POWER GENERATION PROFILE,NET POWER,6,5.2396,MW +POWER GENERATION PROFILE,NET POWER,7,5.2453,MW +POWER GENERATION PROFILE,NET POWER,8,5.25,MW +POWER GENERATION PROFILE,NET POWER,9,5.2539,MW +POWER GENERATION PROFILE,NET POWER,10,5.2573,MW +POWER GENERATION PROFILE,NET POWER,11,5.2603,MW +POWER GENERATION PROFILE,NET POWER,12,5.263,MW +POWER GENERATION PROFILE,NET POWER,13,5.2654,MW +POWER GENERATION PROFILE,NET POWER,14,5.2675,MW +POWER GENERATION PROFILE,NET POWER,15,5.2695,MW +POWER GENERATION PROFILE,NET POWER,16,5.2714,MW +POWER GENERATION PROFILE,NET POWER,17,5.273,MW +POWER GENERATION PROFILE,NET POWER,18,5.2746,MW +POWER GENERATION PROFILE,NET POWER,19,5.2761,MW +POWER GENERATION PROFILE,NET POWER,20,5.2774,MW +POWER GENERATION PROFILE,NET POWER,21,5.2787,MW +POWER GENERATION PROFILE,NET POWER,22,5.2799,MW +POWER GENERATION PROFILE,NET POWER,23,5.2811,MW +POWER GENERATION PROFILE,NET POWER,24,5.2822,MW +POWER GENERATION PROFILE,NET POWER,25,5.2832,MW +POWER GENERATION PROFILE,NET POWER,26,5.2842,MW +POWER GENERATION PROFILE,NET POWER,27,5.2851,MW +POWER GENERATION PROFILE,NET POWER,28,5.286,MW +POWER GENERATION PROFILE,NET POWER,29,5.2869,MW +POWER GENERATION PROFILE,NET POWER,30,5.2877,MW +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,1,10.414,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,2,10.5242,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,3,10.5559,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,4,10.5723,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,5,10.5832,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,6,10.5913,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,7,10.5976,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,8,10.6028,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,9,10.6072,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,10,10.6109,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,11,10.6142,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,12,10.6172,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,13,10.6198,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,14,10.6222,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,15,10.6244,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,16,10.6264,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,17,10.6282,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,18,10.63,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,19,10.6316,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,20,10.6331,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,21,10.6345,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,22,10.6358,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,23,10.6371,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,24,10.6383,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,25,10.6394,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,26,10.6405,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,27,10.6416,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,28,10.6426,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,29,10.6435,% +POWER GENERATION PROFILE,FIRST LAW EFFICIENCY,30,10.6444,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,1,40.5,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,2,41.0,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,3,41.1,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,4,41.2,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,5,41.3,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,6,41.4,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,7,41.4,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,8,41.4,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,9,41.5,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,10,41.5,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,11,41.5,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,12,41.5,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,13,41.5,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,14,41.6,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,15,41.6,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,16,41.6,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,17,41.6,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,18,41.6,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,19,41.6,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,20,41.6,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,21,41.6,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,22,41.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,23,41.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,24,41.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,25,41.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,26,41.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,27,41.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,28,41.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,29,41.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,30,34.8,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,1,386.5,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,2,388.5,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,3,389.2,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,4,389.6,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,5,389.9,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,6,390.1,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,7,390.3,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,8,390.4,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,9,390.6,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,10,390.7,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,11,390.8,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,12,390.9,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,13,390.9,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,14,391.0,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,15,391.1,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,16,391.1,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,17,391.2,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,18,391.2,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,19,391.3,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,20,391.3,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,21,391.4,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,22,391.4,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,23,391.4,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,24,391.5,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,25,391.5,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,26,391.5,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,27,391.6,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,28,391.6,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,29,391.6,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,30,326.4,GWh/year +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,1,322.61,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,2,321.21,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,3,319.81,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,4,318.41,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,5,317.0,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,6,315.6,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,7,314.19,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,8,312.79,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,9,311.38,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,10,309.97,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,11,308.57,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,12,307.16,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,13,305.75,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,14,304.35,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,15,302.94,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,16,301.53,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,17,300.12,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,18,298.71,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,19,297.3,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,20,295.9,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,21,294.49,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,22,293.08,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,23,291.67,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,24,290.26,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,25,288.85,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,26,287.44,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,27,286.03,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,28,284.62,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,29,283.21,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,30,282.04,10^15 J +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,1,0.43,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,2,0.86,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,3,1.29,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,4,1.73,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,5,2.16,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,6,2.59,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,7,3.03,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,8,3.46,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,9,3.89,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,10,4.33,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,11,4.76,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,12,5.2,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,13,5.63,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,14,6.07,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,15,6.5,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,16,6.94,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,17,7.37,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,18,7.8,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,19,8.24,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,20,8.67,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,21,9.11,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,22,9.54,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,23,9.98,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,24,10.41,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,25,10.85,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,26,11.28,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,27,11.72,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,28,12.15,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,29,12.59,% +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,30,12.95,% EXTENDED ECONOMIC PROFILE,Electricity Price,1,0.0,cents/kWh EXTENDED ECONOMIC PROFILE,Electricity Price,2,0.09,cents/kWh EXTENDED ECONOMIC PROFILE,Electricity Price,3,0.09,cents/kWh @@ -576,66 +575,66 @@ EXTENDED ECONOMIC PROFILE,Cumm. AddOn Cash Flow,27,-40.38,MUSD EXTENDED ECONOMIC PROFILE,Cumm. AddOn Cash Flow,28,-39.24,MUSD EXTENDED ECONOMIC PROFILE,Cumm. AddOn Cash Flow,29,-38.1,MUSD EXTENDED ECONOMIC PROFILE,Cumm. AddOn Cash Flow,30,-36.96,MUSD -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,1,-101.06,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,2,5.68,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,3,5.72,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,4,5.74,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,5,5.75,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,6,5.75,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,7,5.76,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,8,6.27,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,9,6.78,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,10,7.29,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,11,7.8,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,12,8.31,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,13,8.32,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,14,8.32,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,15,8.32,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,16,8.32,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,17,8.33,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,18,8.33,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,19,8.33,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,20,8.33,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,21,8.33,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,22,8.33,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,23,8.34,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,24,8.34,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,25,8.34,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,26,8.34,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,27,8.34,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,28,8.34,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,29,8.34,MUSD/yr -EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,30,8.34,MUSD/yr -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,1,-101.06,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,2,-95.38,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,3,-89.65,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,4,-83.92,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,5,-78.17,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,6,-72.42,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,7,-66.66,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,8,-60.39,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,9,-53.61,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,10,-46.32,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,11,-38.52,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,12,-30.21,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,13,-21.89,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,14,-13.57,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,15,-5.25,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,16,3.08,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,17,11.4,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,18,19.73,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,19,28.06,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,20,36.39,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,21,44.72,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,22,53.06,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,23,61.39,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,24,69.73,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,25,78.07,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,26,86.41,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,27,94.75,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,28,103.09,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,29,111.43,MUSD -EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,30,119.77,MUSD +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,1,-101.22,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,2,5.6,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,3,5.65,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,4,5.66,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,5,5.67,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,6,5.68,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,7,5.68,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,8,6.18,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,9,6.68,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,10,7.18,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,11,7.68,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,12,8.19,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,13,8.19,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,14,8.19,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,15,8.19,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,16,8.2,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,17,8.2,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,18,8.2,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,19,8.2,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,20,8.2,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,21,8.2,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,22,8.21,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,23,8.21,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,24,8.21,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,25,8.21,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,26,8.21,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,27,8.21,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,28,8.21,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,29,8.21,MUSD/yr +EXTENDED ECONOMIC PROFILE,Annual Project Cash Flow,30,8.22,MUSD/yr +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,1,-101.22,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,2,-95.62,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,3,-89.97,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,4,-84.31,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,5,-78.64,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,6,-72.97,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,7,-67.29,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,8,-61.11,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,9,-54.43,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,10,-47.24,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,11,-39.56,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,12,-31.37,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,13,-23.18,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,14,-14.99,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,15,-6.8,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,16,1.4,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,17,9.59,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,18,17.79,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,19,26.0,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,20,34.2,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,21,42.4,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,22,50.61,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,23,58.82,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,24,67.03,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,25,75.24,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,26,83.45,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,27,91.66,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,28,99.88,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,29,108.09,MUSD +EXTENDED ECONOMIC PROFILE,Cumm. Project Cash Flow,30,116.31,MUSD REVENUE & CASHFLOW PROFILE,Electricity Price,1,0.0,cents/kWh REVENUE & CASHFLOW PROFILE,Electricity Price,2,9.0,cents/kWh REVENUE & CASHFLOW PROFILE,Electricity Price,3,9.0,cents/kWh @@ -666,66 +665,66 @@ REVENUE & CASHFLOW PROFILE,Electricity Price,27,15.0,cents/kWh REVENUE & CASHFLOW PROFILE,Electricity Price,28,15.0,cents/kWh REVENUE & CASHFLOW PROFILE,Electricity Price,29,15.0,cents/kWh REVENUE & CASHFLOW PROFILE,Electricity Price,30,15.0,cents/kWh -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,1,-31.06,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,2,5.05,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,3,5.1,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,4,5.12,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,5,5.13,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,6,5.13,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,7,5.14,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,8,6.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,9,6.85,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,10,7.71,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,11,8.57,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,12,9.43,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,13,9.78,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,14,10.14,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,15,10.49,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,16,10.66,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,17,10.67,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,18,10.67,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,19,10.67,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,20,10.68,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,21,10.68,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,22,10.68,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,23,10.68,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,24,10.68,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,25,10.69,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,26,10.69,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,27,10.69,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,28,10.69,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,29,10.69,MUSD/yr -REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,30,10.69,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,1,-31.22,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,2,4.96,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,3,5.01,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,4,5.03,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,5,5.04,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,6,5.05,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,7,5.05,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,8,5.89,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,9,6.73,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,10,7.57,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,11,8.42,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,12,9.26,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,13,9.6,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,14,9.95,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,15,10.29,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,16,10.47,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,17,10.47,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,18,10.47,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,19,10.47,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,20,10.48,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,21,10.48,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,22,10.48,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,23,10.48,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,24,10.49,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,25,10.49,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,26,10.49,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,27,10.49,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,28,10.49,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,29,10.49,MUSD/yr +REVENUE & CASHFLOW PROFILE,Electricity Ann. Rev.,30,10.5,MUSD/yr REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,1,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,2,3.73,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,3,7.5,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,4,11.28,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,5,15.07,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,6,18.87,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,7,22.67,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,8,26.98,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,9,31.81,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,10,37.14,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,11,42.99,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,12,49.34,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,13,55.7,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,14,62.06,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,15,68.43,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,16,74.8,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,17,81.17,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,18,87.54,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,19,93.91,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,20,100.28,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,21,106.66,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,22,113.04,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,23,119.42,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,24,125.8,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,25,132.18,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,26,138.56,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,27,144.94,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,28,151.33,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,29,157.71,MUSD -REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,30,164.1,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,2,3.65,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,3,7.33,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,4,11.04,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,5,14.75,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,6,18.47,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,7,22.19,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,8,26.41,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,9,31.14,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,10,36.36,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,11,42.08,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,12,48.31,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,13,54.54,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,14,60.77,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,15,67.01,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,16,73.24,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,17,79.48,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,18,85.72,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,19,91.97,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,20,98.21,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,21,104.46,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,22,110.7,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,23,116.95,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,24,123.2,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,25,129.45,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,26,135.71,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,27,141.96,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,28,148.21,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,29,154.47,MUSD +REVENUE & CASHFLOW PROFILE,Electricity Cumm. Rev.,30,160.73,MUSD REVENUE & CASHFLOW PROFILE,Heat Price,1,0.0,cents/kWh REVENUE & CASHFLOW PROFILE,Heat Price,2,2.5,cents/kWh REVENUE & CASHFLOW PROFILE,Heat Price,3,2.5,cents/kWh @@ -937,65 +936,65 @@ REVENUE & CASHFLOW PROFILE,Carbon Price,28,0.1,USD/tonne REVENUE & CASHFLOW PROFILE,Carbon Price,29,0.1,USD/tonne REVENUE & CASHFLOW PROFILE,Carbon Price,30,0.1,USD/tonne REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,1,0.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,2,0.51,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,3,0.52,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,4,0.52,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,5,0.52,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,6,0.52,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,7,0.52,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,8,0.87,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,9,1.21,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,10,1.56,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,11,1.91,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,12,2.26,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,13,2.61,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,14,2.96,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,15,3.31,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,16,3.48,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,17,3.48,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,18,3.48,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,19,3.48,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,20,3.48,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,21,3.49,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,22,3.49,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,23,3.49,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,24,3.49,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,25,3.49,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,26,3.49,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,27,3.49,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,28,3.49,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,29,3.49,MUSD/yr -REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,30,3.49,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,2,0.5,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,3,0.5,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,4,0.51,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,5,0.51,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,6,0.51,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,7,0.51,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,8,0.85,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,9,1.19,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,10,1.53,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,11,1.87,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,12,2.21,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,13,2.55,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,14,2.9,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,15,3.24,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,16,3.41,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,17,3.41,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,18,3.41,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,19,3.41,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,20,3.41,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,21,3.41,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,22,3.42,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,23,3.42,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,24,3.42,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,25,3.42,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,26,3.42,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,27,3.42,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,28,3.42,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,29,3.42,MUSD/yr +REVENUE & CASHFLOW PROFILE,Carbon Ann. Rev.,30,3.42,MUSD/yr REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,1,0.0,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,2,0.51,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,3,1.02,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,4,1.54,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,5,2.06,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,6,2.58,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,7,3.1,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,8,3.96,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,9,5.18,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,10,6.74,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,11,8.65,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,12,10.91,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,13,13.52,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,14,16.47,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,15,19.78,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,16,23.26,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,17,26.74,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,18,30.23,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,19,33.71,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,20,37.19,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,21,40.68,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,22,44.17,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,23,47.65,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,24,51.14,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,25,54.63,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,26,58.12,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,27,61.61,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,28,65.1,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,29,68.59,MUSD -REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,30,72.08,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,2,0.5,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,3,1.0,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,4,1.51,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,5,2.02,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,6,2.52,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,7,3.03,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,8,3.88,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,9,5.07,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,10,6.6,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,11,8.47,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,12,10.68,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,13,13.24,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,14,16.13,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,15,19.37,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,16,22.78,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,17,26.19,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,18,29.6,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,19,33.02,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,20,36.43,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,21,39.84,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,22,43.26,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,23,46.67,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,24,50.09,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,25,53.51,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,26,56.93,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,27,60.34,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,28,63.76,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,29,67.18,MUSD +REVENUE & CASHFLOW PROFILE,Carbon Cumm. Rev.,30,70.6,MUSD REVENUE & CASHFLOW PROFILE,Project OPEX,1,0.0,MUSD/yr REVENUE & CASHFLOW PROFILE,Project OPEX,2,-0.82,MUSD/yr REVENUE & CASHFLOW PROFILE,Project OPEX,3,-0.82,MUSD/yr @@ -1026,63 +1025,63 @@ REVENUE & CASHFLOW PROFILE,Project OPEX,27,-0.82,MUSD/yr REVENUE & CASHFLOW PROFILE,Project OPEX,28,-0.82,MUSD/yr REVENUE & CASHFLOW PROFILE,Project OPEX,29,-0.82,MUSD/yr REVENUE & CASHFLOW PROFILE,Project OPEX,30,-0.82,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,1,-31.06,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,2,5.05,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,3,5.1,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,4,5.12,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,5,5.13,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,6,5.13,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,7,5.14,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,8,6.0,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,9,6.85,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,10,7.71,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,11,8.57,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,12,9.43,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,13,9.78,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,14,10.14,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,15,10.49,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,16,10.66,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,17,10.67,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,18,10.67,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,19,10.67,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,20,10.68,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,21,10.68,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,22,10.68,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,23,10.68,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,24,10.68,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,25,10.69,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,26,10.69,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,27,10.69,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,28,10.69,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,29,10.69,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Rev.,30,10.69,MUSD/yr -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,1,-31.06,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,2,-26.01,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,3,-20.91,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,4,-15.79,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,5,-10.66,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,6,-5.53,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,7,-0.39,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,8,5.6,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,9,12.46,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,10,20.17,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,11,28.74,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,12,38.18,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,13,47.96,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,14,58.1,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,15,68.59,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,16,79.25,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,17,89.92,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,18,100.59,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,19,111.26,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,20,121.94,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,21,132.62,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,22,143.3,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,23,153.98,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,24,164.66,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,25,175.35,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,26,186.04,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,27,196.73,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,28,207.42,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,29,218.11,MUSD -REVENUE & CASHFLOW PROFILE,Project Net Cashflow,30,228.81,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Rev.,1,-31.22,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,2,4.96,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,3,5.01,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,4,5.03,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,5,5.04,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,6,5.05,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,7,5.05,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,8,5.89,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,9,6.73,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,10,7.57,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,11,8.42,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,12,9.26,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,13,9.6,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,14,9.95,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,15,10.29,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,16,10.47,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,17,10.47,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,18,10.47,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,19,10.47,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,20,10.48,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,21,10.48,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,22,10.48,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,23,10.48,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,24,10.49,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,25,10.49,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,26,10.49,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,27,10.49,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,28,10.49,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,29,10.49,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Rev.,30,10.5,MUSD/yr +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,1,-31.22,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,2,-26.26,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,3,-21.25,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,4,-16.22,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,5,-11.18,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,6,-6.14,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,7,-1.09,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,8,4.81,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,9,11.54,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,10,19.11,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,11,27.53,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,12,36.78,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,13,46.39,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,14,56.33,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,15,66.63,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,16,77.09,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,17,87.56,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,18,98.03,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,19,108.51,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,20,118.98,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,21,129.46,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,22,139.94,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,23,150.43,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,24,160.91,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,25,171.4,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,26,181.89,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,27,192.38,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,28,202.88,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,29,213.37,MUSD +REVENUE & CASHFLOW PROFILE,Project Net Cashflow,30,223.87,MUSD diff --git a/tests/examples/Fervo_Norbeck_Latimer_2024.out b/tests/examples/Fervo_Norbeck_Latimer_2024.out index ddcc5ff0..ab00df79 100644 --- a/tests/examples/Fervo_Norbeck_Latimer_2024.out +++ b/tests/examples/Fervo_Norbeck_Latimer_2024.out @@ -4,20 +4,20 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.28 - Simulation Date: 2024-05-08 - Simulation Time: 09:44 - Calculation Time: 2.671 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-08-13 + Simulation Time: 11:46 + Calculation Time: 0.975 sec ***SUMMARY OF RESULTS*** End-Use Option: Electricity - Average Net Electricity Production: 1.92 MW - Electricity breakeven price: 28.62 cents/kWh + Average Net Electricity Production: 2.60 MW + Electricity breakeven price: 24.68 cents/kWh Number of production wells: 1 Number of injection wells: 1 Flowrate per production well: 41.0 kg/sec - Well depth (or total length, if not vertical): 2.1 kilometer + Well depth: 2.3 kilometer Geothermal gradient: 0.0767 degC/m @@ -27,22 +27,22 @@ Simulation Metadata Accrued financing during construction: 5.00 Project lifetime: 10 yr Capacity factor: 90.0 % - Project NPV: -12.39 MUSD - Project IRR: -5.28 % - Project VIR=PI=PIR: 0.53 - Project MOIC: -0.22 + Project NPV: -11.20 MUSD + Project IRR: -2.52 % + Project VIR=PI=PIR: 0.62 + Project MOIC: -0.11 Project Payback Period: N/A ***ENGINEERING PARAMETERS*** Number of Production Wells: 1 Number of Injection Wells: 1 - Well depth (or total length, if not vertical): 2.1 kilometer + Well depth: 2.3 kilometer Water loss rate: 2.0 Pump efficiency: 80.0 Injection temperature: 48.0 degC Production Wellbore heat transmission calculated with Ramey's model - Average production well temperature drop: 3.5 degC + Average production well temperature drop: 4.4 degC Flowrate per production well: 41.0 kg/sec Injection well casing ID: 7.000 in Production well casing ID: 7.000 in @@ -52,7 +52,7 @@ Simulation Metadata ***RESOURCE CHARACTERISTICS*** - Maximum reservoir temperature: 170.0 degC + Maximum reservoir temperature: 300.0 degC Number of segments: 1 Geothermal gradient: 0.0767 degC/m @@ -60,7 +60,7 @@ Simulation Metadata ***RESERVOIR PARAMETERS*** Reservoir Model = Multiple Parallel Fractures Model - Bottom-hole temperature: 170.00 degC + Bottom-hole temperature: 188.11 degC Fracture model = Rectangular Well separation: fracture height: 160.00 meter Fracture width: 160.00 meter @@ -77,57 +77,57 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** - Maximum Production Temperature: 166.6 degC - Average Production Temperature: 165.8 degC - Minimum Production Temperature: 160.1 degC - Initial Production Temperature: 164.6 degC - Average Reservoir Heat Extraction: 18.95 MW + Maximum Production Temperature: 183.9 degC + Average Production Temperature: 183.0 degC + Minimum Production Temperature: 176.8 degC + Initial Production Temperature: 181.4 degC + Average Reservoir Heat Extraction: 21.62 MW Production Wellbore Heat Transmission Model = Ramey Model - Average Production Well Temperature Drop: 3.5 degC - Total Average Pressure Drop: 11986.1 kPa - Average Injection Well Pressure Drop: 299.8 kPa - Average Reservoir Pressure Drop: 13079.2 kPa - Average Production Well Pressure Drop: 303.5 kPa - Average Buoyancy Pressure Drop: -1696.4 kPa + Average Production Well Temperature Drop: 4.4 degC + Total Average Pressure Drop: 13724.5 kPa + Average Injection Well Pressure Drop: 332.5 kPa + Average Reservoir Pressure Drop: 13051.3 kPa + Average Production Well Pressure Drop: 341.6 kPa + Average Buoyancy Pressure Drop: -1.0 kPa ***CAPITAL COSTS (M$)*** - Drilling and completion costs: 9.64 MUSD - Drilling and completion costs per vertical production well: 2.79 MUSD - Drilling and completion costs per vertical injection well: 2.79 MUSD - Drilling and completion costs per non-vertical sections: 3.61 MUSD + Drilling and completion costs: 10.21 MUSD + Drilling and completion costs per vertical production well ( 2347 meter): 3.21 MUSD + Drilling and completion costs per vertical injection well ( 2347 meter): 3.21 MUSD + Drilling and completion costs for lateral sections ( 1981 meter): 3.79 MUSD Stimulation costs: 1.51 MUSD - Surface power plant costs: 9.99 MUSD - Field gathering system costs: 1.50 MUSD - Total surface equipment costs: 11.49 MUSD - Exploration costs: 3.44 MUSD - Total capital costs: 26.09 MUSD + Surface power plant costs: 12.60 MUSD + Field gathering system costs: 1.54 MUSD + Total surface equipment costs: 14.15 MUSD + Exploration costs: 3.77 MUSD + Total capital costs: 29.63 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** - Wellfield maintenance costs: 0.18 MUSD/yr - Power plant maintenance costs: 0.36 MUSD/yr + Wellfield maintenance costs: 0.23 MUSD/yr + Power plant maintenance costs: 0.53 MUSD/yr Water costs: 0.02 MUSD/yr - Total operating and maintenance costs: 0.56 MUSD/yr + Total operating and maintenance costs: 0.78 MUSD/yr ***SURFACE EQUIPMENT SIMULATION RESULTS*** - Initial geofluid availability: 0.13 MW/(kg/s) - Maximum Total Electricity Generation: 2.57 MW - Average Total Electricity Generation: 2.54 MW - Minimum Total Electricity Generation: 2.30 MW - Initial Total Electricity Generation: 2.48 MW - Maximum Net Electricity Generation: 1.95 MW - Average Net Electricity Generation: 1.92 MW - Minimum Net Electricity Generation: 1.67 MW - Initial Net Electricity Generation: 1.86 MW - Average Annual Total Electricity Generation: 19.81 GWh - Average Annual Net Electricity Generation: 14.97 GWh - Initial pumping power/net installed power: 33.19 % - Average Pumping Power: 0.62 MW + Initial geofluid availability: 0.16 MW/(kg/s) + Maximum Total Electricity Generation: 3.35 MW + Average Total Electricity Generation: 3.31 MW + Minimum Total Electricity Generation: 3.02 MW + Initial Total Electricity Generation: 3.23 MW + Maximum Net Electricity Generation: 2.64 MW + Average Net Electricity Generation: 2.60 MW + Minimum Net Electricity Generation: 2.31 MW + Initial Net Electricity Generation: 2.52 MW + Average Annual Total Electricity Generation: 25.82 GWh + Average Annual Net Electricity Generation: 20.30 GWh + Initial pumping power/net installed power: 28.03 % + Average Pumping Power: 0.71 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -135,16 +135,16 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET FIRST LAW DRAWDOWN TEMPERATURE POWER POWER EFFICIENCY (degC) (MW) (MW) (%) - 1 1.0000 164.55 0.6188 1.8647 9.9447 - 2 1.0085 165.96 0.6185 1.9245 10.1413 - 3 1.0103 166.25 0.6185 1.9370 10.1818 - 4 1.0112 166.40 0.6184 1.9435 10.2029 - 5 1.0118 166.50 0.6184 1.9478 10.2168 - 6 1.0123 166.58 0.6184 1.9509 10.2270 - 7 1.0125 166.62 0.6184 1.9527 10.2328 - 8 1.0121 166.54 0.6185 1.9492 10.2213 - 9 1.0086 165.97 0.6191 1.9245 10.1403 - 10 0.9969 164.05 0.6209 1.8414 9.8632 + 1 1.0000 181.36 0.7071 2.5229 11.8124 + 2 1.0096 183.10 0.7071 2.6041 12.0356 + 3 1.0116 183.46 0.7071 2.6210 12.0816 + 4 1.0126 183.65 0.7071 2.6298 12.1055 + 5 1.0133 183.77 0.7071 2.6357 12.1213 + 6 1.0138 183.86 0.7071 2.6399 12.1329 + 7 1.0141 183.92 0.7071 2.6425 12.1400 + 8 1.0137 183.84 0.7071 2.6390 12.1305 + 9 1.0104 183.24 0.7071 2.6109 12.0542 + 10 0.9989 181.16 0.7070 2.5137 11.7869 ******************************************************************* @@ -153,16 +153,16 @@ Simulation Metadata YEAR ELECTRICITY HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 15.0 149.0 8.12 6.20 - 2 15.2 149.8 7.58 12.43 - 3 15.3 150.1 7.04 18.67 - 4 15.3 150.2 6.50 24.91 - 5 15.4 150.4 5.96 31.17 - 6 15.4 150.4 5.42 37.42 - 7 15.4 150.4 4.88 43.68 - 8 15.3 150.1 4.34 49.92 - 9 14.9 148.6 3.80 56.10 - 10 12.5 130.5 3.33 61.52 + 1 20.3 169.8 9.33 6.15 + 2 20.6 170.8 8.72 12.33 + 3 20.7 171.2 8.10 18.53 + 4 20.8 171.4 7.48 24.74 + 5 20.8 171.5 6.87 30.95 + 6 20.8 171.6 6.25 37.16 + 7 20.8 171.6 5.63 43.37 + 8 20.7 171.2 5.01 49.57 + 9 20.3 169.7 4.40 55.72 + 10 17.2 149.1 3.87 61.12 ******************************** @@ -172,13 +172,13 @@ Year Electricity | Heat | Since Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | OPEX Net Rev. Net Cashflow Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 -26.09 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -26.09 -26.09 - 2 15.00 1.69 2.25 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.56 1.69 -24.40 - 3 15.00 1.72 4.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.56 1.72 -22.67 - 4 15.41 1.80 6.89 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.56 1.80 -20.88 - 5 15.81 1.87 9.32 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.56 1.87 -19.01 - 6 16.22 1.93 11.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.56 1.93 -17.08 - 7 16.62 2.00 14.37 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.56 2.00 -15.08 - 8 17.03 2.06 16.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.56 2.06 -13.02 - 9 17.43 2.11 19.65 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.56 2.11 -10.91 - 10 17.84 2.10 22.31 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.56 2.10 -8.82 + 1 0.00 -29.63 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -29.63 -29.63 + 2 15.00 2.27 3.05 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.78 2.27 -27.37 + 3 15.00 2.31 6.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.78 2.31 -25.05 + 4 15.41 2.41 9.33 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.78 2.41 -22.64 + 5 15.81 2.51 12.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.78 2.51 -20.13 + 6 16.22 2.60 15.98 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.78 2.60 -17.54 + 7 16.62 2.68 19.44 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.78 2.68 -14.85 + 8 17.03 2.77 22.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.78 2.77 -12.08 + 9 17.43 2.84 26.60 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.78 2.84 -9.25 + 10 17.84 2.84 30.21 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.78 2.84 -6.41 diff --git a/tests/examples/Fervo_Norbeck_Latimer_2024.txt b/tests/examples/Fervo_Norbeck_Latimer_2024.txt index 662b5021..480c006b 100644 --- a/tests/examples/Fervo_Norbeck_Latimer_2024.txt +++ b/tests/examples/Fervo_Norbeck_Latimer_2024.txt @@ -26,7 +26,7 @@ Fracture Separation, 10 meter Number of Segments,1 Gradient 1, 76.74, per the paper Maximum Temperature, 300 degC, per the paper -Plant Outlet Pressure, 1450 psi, per the paper +Plant Outlet Pressure, 10000, equivilent to 1450 psi, per the paper *** Wellbore Parameters*** Number of Injection Wells, 1, ---[-] diff --git a/tests/examples/Wanju_Yuan_Closed-Loop_Geothermal_Energy_Recovery.out b/tests/examples/Wanju_Yuan_Closed-Loop_Geothermal_Energy_Recovery.out index efc08d5a..885ca08b 100644 --- a/tests/examples/Wanju_Yuan_Closed-Loop_Geothermal_Energy_Recovery.out +++ b/tests/examples/Wanju_Yuan_Closed-Loop_Geothermal_Energy_Recovery.out @@ -4,20 +4,20 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-30 - Simulation Time: 08:43 - Calculation Time: 1.706 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-08-13 + Simulation Time: 11:47 + Calculation Time: 3.873 sec ***SUMMARY OF RESULTS*** End-Use Option: Electricity Average Net Electricity Production: 1.10 MW - Electricity breakeven price: 82.15 cents/kWh + Electricity breakeven price: 82.45 cents/kWh Number of production wells: 1 Number of injection wells: 1 Flowrate per production well: 110.0 kg/sec - Well depth (or total length, if not vertical): 4.0 kilometer + Well depth: 4.0 kilometer Geothermal gradient: 0.0262 degC/m @@ -27,7 +27,7 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 40 yr Capacity factor: 90.0 % - Project NPV: -90.47 MUSD + Project NPV: -90.86 MUSD Project IRR: 0.00 % Project VIR=PI=PIR: -0.09 Project MOIC: -0.85 @@ -37,7 +37,7 @@ Simulation Metadata Number of Production Wells: 1 Number of Injection Wells: 1 - Well depth (or total length, if not vertical): 4.0 kilometer + Well depth: 4.0 kilometer Water loss rate: 0.0 Pump efficiency: 80.0 Injection temperature: 60.0 degC @@ -74,15 +74,15 @@ The AGS models contain an intrinsic reservoir model that doesn't expose values t ***CAPITAL COSTS (M$)*** Drilling and completion costs: 65.80 MUSD - Drilling and completion costs per vertical production well: 10.24 MUSD - Drilling and completion costs per vertical injection well: 10.24 MUSD - Drilling and completion costs per non-vertical sections: 42.18 MUSD + Drilling and completion costs per vertical production well ( 4000 meter): 10.76 MUSD + Drilling and completion costs per vertical injection well ( 4000 meter): 10.76 MUSD + Drilling and completion costs for lateral sections (15003 meter): 44.29 MUSD Stimulation costs: 0.00 MUSD Surface power plant costs: 6.74 MUSD Field gathering system costs: 0.98 MUSD Total surface equipment costs: 7.72 MUSD - Exploration costs: 9.20 MUSD - Total capital costs: 82.72 MUSD + Exploration costs: 9.60 MUSD + Total capital costs: 83.11 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** @@ -106,7 +106,7 @@ 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: 8.63 GWh - Initial pumping power/net installed power: 0.13 % + Initial pumping power/net installed power: 0.10 % Average Pumping Power: 0.00 MW ************************************************************ @@ -115,46 +115,46 @@ The AGS models contain an intrinsic reservoir model that doesn't expose values t YEAR THERMAL GEOFLUID PUMP NET FIRST LAW DRAWDOWN TEMPERATURE POWER POWER EFFICIENCY (degC) (MW) (MW) (%) - 1 1.0000 120.00 0.0021 1.6624 6.2299 - 2 0.9302 111.62 0.0021 1.2910 5.6235 - 3 0.9187 110.24 0.0021 1.2355 5.5293 - 4 0.9121 109.45 0.0021 1.2042 5.4759 - 5 0.9074 108.89 0.0021 1.1826 5.4388 - 6 0.9039 108.46 0.0021 1.1662 5.4105 - 7 0.9010 108.12 0.0021 1.1529 5.3877 - 8 0.8985 107.83 0.0021 1.1419 5.3686 - 9 0.8965 107.58 0.0021 1.1325 5.3523 - 10 0.8946 107.36 0.0021 1.1243 5.3380 - 11 0.8930 107.16 0.0021 1.1170 5.3253 - 12 0.8915 106.98 0.0021 1.1104 5.3140 - 13 0.8902 106.82 0.0021 1.1045 5.3037 - 14 0.8890 106.68 0.0021 1.0991 5.2942 - 15 0.8879 106.54 0.0021 1.0941 5.2856 - 16 0.8868 106.42 0.0021 1.0895 5.2775 - 17 0.8858 106.30 0.0021 1.0852 5.2701 - 18 0.8849 106.19 0.0021 1.0812 5.2631 - 19 0.8841 106.09 0.0021 1.0775 5.2565 - 20 0.8833 105.99 0.0021 1.0740 5.2504 - 21 0.8825 105.90 0.0021 1.0706 5.2445 - 22 0.8818 105.81 0.0021 1.0675 5.2390 - 23 0.8811 105.73 0.0021 1.0645 5.2338 - 24 0.8804 105.65 0.0021 1.0616 5.2288 - 25 0.8798 105.58 0.0021 1.0589 5.2240 - 26 0.8792 105.50 0.0021 1.0563 5.2195 - 27 0.8786 105.43 0.0021 1.0538 5.2151 - 28 0.8781 105.37 0.0021 1.0514 5.2109 - 29 0.8775 105.30 0.0021 1.0491 5.2069 - 30 0.8770 105.24 0.0021 1.0469 5.2030 - 31 0.8765 105.18 0.0021 1.0448 5.1993 - 32 0.8761 105.13 0.0021 1.0428 5.1957 - 33 0.8756 105.07 0.0021 1.0408 5.1922 - 34 0.8751 105.02 0.0021 1.0389 5.1889 - 35 0.8747 104.97 0.0021 1.0370 5.1856 - 36 0.8743 104.91 0.0021 1.0353 5.1825 - 37 0.8739 104.87 0.0021 1.0335 5.1794 - 38 0.8735 104.82 0.0021 1.0318 5.1765 - 39 0.8731 104.77 0.0021 1.0302 5.1736 - 40 0.8727 104.73 0.0021 1.0286 5.1708 + 1 1.0000 120.00 0.0017 1.6629 6.2315 + 2 0.9302 111.62 0.0017 1.2915 5.6254 + 3 0.9187 110.24 0.0017 1.2359 5.5313 + 4 0.9121 109.45 0.0017 1.2047 5.4779 + 5 0.9074 108.89 0.0017 1.1830 5.4408 + 6 0.9039 108.46 0.0017 1.1666 5.4125 + 7 0.9010 108.12 0.0017 1.1534 5.3897 + 8 0.8985 107.83 0.0017 1.1424 5.3707 + 9 0.8965 107.58 0.0017 1.1329 5.3543 + 10 0.8946 107.36 0.0017 1.1247 5.3401 + 11 0.8930 107.16 0.0017 1.1174 5.3274 + 12 0.8915 106.98 0.0017 1.1109 5.3161 + 13 0.8902 106.82 0.0017 1.1049 5.3058 + 14 0.8890 106.68 0.0017 1.0995 5.2963 + 15 0.8879 106.54 0.0017 1.0946 5.2877 + 16 0.8868 106.42 0.0017 1.0900 5.2796 + 17 0.8858 106.30 0.0017 1.0857 5.2722 + 18 0.8849 106.19 0.0017 1.0817 5.2652 + 19 0.8841 106.09 0.0017 1.0779 5.2587 + 20 0.8833 105.99 0.0017 1.0744 5.2525 + 21 0.8825 105.90 0.0017 1.0711 5.2467 + 22 0.8818 105.81 0.0017 1.0679 5.2411 + 23 0.8811 105.73 0.0017 1.0649 5.2359 + 24 0.8804 105.65 0.0017 1.0621 5.2309 + 25 0.8798 105.58 0.0017 1.0593 5.2262 + 26 0.8792 105.50 0.0017 1.0567 5.2216 + 27 0.8786 105.43 0.0017 1.0543 5.2172 + 28 0.8781 105.37 0.0017 1.0519 5.2131 + 29 0.8775 105.30 0.0017 1.0496 5.2090 + 30 0.8770 105.24 0.0017 1.0474 5.2052 + 31 0.8765 105.18 0.0017 1.0453 5.2015 + 32 0.8761 105.13 0.0017 1.0432 5.1979 + 33 0.8756 105.07 0.0017 1.0412 5.1944 + 34 0.8751 105.02 0.0017 1.0393 5.1911 + 35 0.8747 104.97 0.0017 1.0375 5.1878 + 36 0.8743 104.91 0.0017 1.0357 5.1847 + 37 0.8739 104.87 0.0017 1.0340 5.1816 + 38 0.8735 104.82 0.0017 1.0323 5.1787 + 39 0.8731 104.77 0.0017 1.0306 5.1758 + 40 0.8727 104.73 0.0017 1.0291 5.1730 ******************************************************************* @@ -163,7 +163,7 @@ The AGS models contain an intrinsic reservoir model that doesn't expose values t YEAR ELECTRICITY HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 12.1 200.5 32.78 2.15 + 1 12.1 200.5 32.78 2.15 2 9.5 173.8 32.16 4.02 3 9.9 177.5 31.52 5.93 4 9.2 170.3 30.91 7.76 @@ -202,7 +202,7 @@ The AGS models contain an intrinsic reservoir model that doesn't expose values t 37 8.0 155.0 11.70 65.10 38 8.4 160.3 11.12 66.82 39 7.7 151.2 10.57 68.44 - 40 7.5 134.4 10.09 69.89 + 40 7.6 134.4 10.09 69.89 ******************************** @@ -212,43 +212,43 @@ Year Electricity | Heat | Since Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | OPEX Net Rev. Net Cashflow Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 -82.72 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -82.72 -82.72 - 2 5.50 -0.36 0.67 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.36 -83.08 - 3 5.50 -0.50 1.19 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.50 -83.59 - 4 5.50 -0.49 1.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.49 -84.07 - 5 5.50 -0.52 2.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.52 -84.59 - 6 5.50 -0.51 2.76 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.51 -85.11 - 7 5.50 -0.53 3.25 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.53 -85.64 - 8 5.50 -0.53 3.76 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.53 -86.16 - 9 5.50 -0.54 4.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.54 -86.70 - 10 5.50 -0.54 4.74 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.54 -87.24 - 11 5.50 -0.55 5.22 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.55 -87.79 - 12 5.50 -0.54 5.71 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.54 -88.33 - 13 5.50 -0.55 6.18 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.55 -88.88 - 14 5.50 -0.55 6.66 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.55 -89.43 - 15 5.50 -0.55 7.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.55 -89.98 - 16 5.50 -0.55 7.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.55 -90.54 - 17 5.50 -0.56 8.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.56 -91.09 - 18 5.50 -0.56 8.55 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.56 -91.65 - 19 5.50 -0.56 9.02 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.56 -92.21 - 20 5.50 -0.56 9.49 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.56 -92.77 - 21 5.50 -0.56 9.95 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.56 -93.34 - 22 5.50 -0.57 10.42 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -93.90 - 23 5.50 -0.57 10.88 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -94.47 - 24 5.50 -0.57 11.34 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -95.04 - 25 5.50 -0.57 11.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -95.60 - 26 5.50 -0.57 12.26 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -96.18 - 27 5.50 -0.57 12.72 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -96.75 - 28 5.50 -0.57 13.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -97.32 - 29 5.50 -0.57 13.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -97.89 - 30 5.50 -0.58 14.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.58 -98.47 - 31 5.50 -0.57 14.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -99.04 - 32 5.50 -0.58 14.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.58 -99.62 - 33 5.50 -0.57 15.44 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -100.19 - 34 5.50 -0.58 15.89 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.58 -100.77 - 35 5.50 -0.57 16.34 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -101.35 - 36 5.50 -0.59 16.79 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.59 -101.93 - 37 5.50 -0.57 17.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -102.50 - 38 5.50 -0.59 17.68 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.59 -103.09 - 39 5.50 -0.57 18.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -103.66 - 40 5.50 -0.61 18.56 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.61 -104.27 + 1 0.00 -83.11 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -83.11 -83.11 + 2 5.50 -0.36 0.67 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.36 -83.48 + 3 5.50 -0.50 1.19 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.50 -83.98 + 4 5.50 -0.49 1.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.49 -84.47 + 5 5.50 -0.52 2.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.52 -84.99 + 6 5.50 -0.51 2.76 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.51 -85.50 + 7 5.50 -0.53 3.25 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.53 -86.03 + 8 5.50 -0.53 3.76 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.53 -86.56 + 9 5.50 -0.54 4.25 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.54 -87.10 + 10 5.50 -0.54 4.74 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.54 -87.63 + 11 5.50 -0.55 5.22 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.55 -88.18 + 12 5.50 -0.54 5.71 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.54 -88.72 + 13 5.50 -0.55 6.19 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.55 -89.27 + 14 5.50 -0.55 6.67 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.55 -89.82 + 15 5.50 -0.55 7.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.55 -90.37 + 16 5.50 -0.55 7.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.55 -90.93 + 17 5.50 -0.56 8.09 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.56 -91.48 + 18 5.50 -0.56 8.56 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.56 -92.04 + 19 5.50 -0.56 9.02 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.56 -92.60 + 20 5.50 -0.56 9.49 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.56 -93.16 + 21 5.50 -0.56 9.96 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.56 -93.73 + 22 5.50 -0.56 10.42 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.56 -94.29 + 23 5.50 -0.57 10.88 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -94.86 + 24 5.50 -0.57 11.34 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -95.43 + 25 5.50 -0.57 11.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -95.99 + 26 5.50 -0.57 12.26 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -96.56 + 27 5.50 -0.57 12.72 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -97.13 + 28 5.50 -0.57 13.18 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -97.71 + 29 5.50 -0.57 13.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -98.28 + 30 5.50 -0.58 14.09 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.58 -98.85 + 31 5.50 -0.57 14.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -99.43 + 32 5.50 -0.58 14.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.58 -100.00 + 33 5.50 -0.57 15.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -100.58 + 34 5.50 -0.58 15.89 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.58 -101.16 + 35 5.50 -0.57 16.35 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -101.73 + 36 5.50 -0.58 16.79 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.58 -102.32 + 37 5.50 -0.57 17.25 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -102.89 + 38 5.50 -0.59 17.69 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.59 -103.48 + 39 5.50 -0.57 18.15 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.57 -104.05 + 40 5.50 -0.61 18.57 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 -0.61 -104.65 diff --git a/tests/examples/example1.out b/tests/examples/example1.out index 0a41e19e..731aeab3 100644 --- a/tests/examples/example1.out +++ b/tests/examples/example1.out @@ -4,20 +4,20 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-16 - Simulation Time: 10:32 - Calculation Time: 0.962 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-08-13 + Simulation Time: 10:47 + Calculation Time: 1.828 sec ***SUMMARY OF RESULTS*** End-Use Option: Electricity - Average Net Electricity Production: 5.37 MW - Electricity breakeven price: 9.65 cents/kWh + Average Net Electricity Production: 5.26 MW + Electricity breakeven price: 9.87 cents/kWh Number of production wells: 2 Number of injection wells: 2 Flowrate per production well: 55.0 kg/sec - Well depth (or total length, if not vertical): 3.0 kilometer + Well depth: 3.0 kilometer Geothermal gradient: 0.0500 degC/m @@ -28,22 +28,22 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: -41.01 MUSD - Project IRR: -3.84 % - Project VIR=PI=PIR: 0.23 - Project MOIC: -0.27 + Project NPV: -41.79 MUSD + Project IRR: -4.12 % + Project VIR=PI=PIR: 0.22 + Project MOIC: -0.29 Project Payback Period: N/A ***ENGINEERING PARAMETERS*** Number of Production Wells: 2 Number of Injection Wells: 2 - Well depth (or total length, if not vertical): 3.0 kilometer + Well depth: 3.0 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: 3.0 degC + Average production well temperature drop: 3.2 degC Flowrate per production well: 55.0 kg/sec Injection well casing ID: 7.000 in Production well casing ID: 7.000 in @@ -66,7 +66,7 @@ Simulation Metadata Well separation: fracture height: 900.00 meter Fracture area: 810000.00 m**2 Reservoir volume: 1000000000 m**3 - Reservoir hydrostatic pressure: 29430.21 kPa + Reservoir hydrostatic pressure: 31442.84 kPa Plant outlet pressure: 1067.94 kPa Production wellhead pressure: 1136.89 kPa Productivity Index: 5.00 kg/sec/bar @@ -78,15 +78,15 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** - Maximum Production Temperature: 167.2 degC - Average Production Temperature: 167.0 degC - Minimum Production Temperature: 165.2 degC - Initial Production Temperature: 165.2 degC - Average Reservoir Heat Extraction: 52.38 MW + Maximum Production Temperature: 167.1 degC + Average Production Temperature: 166.8 degC + Minimum Production Temperature: 165.0 degC + Initial Production Temperature: 165.0 degC + Average Reservoir Heat Extraction: 49.56 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 Production Well Temperature Drop: 3.2 degC + Average Injection Well Pump Pressure Drop: 2231.7 kPa + Average Production Well Pump Pressure Drop: -763.4 kPa ***CAPITAL COSTS (M$)*** @@ -94,12 +94,12 @@ Simulation Metadata Drilling and completion costs: 21.95 MUSD Drilling and completion costs per well: 5.49 MUSD Stimulation costs: 3.02 MUSD - Surface power plant costs: 20.78 MUSD + Surface power plant costs: 20.73 MUSD Field gathering system costs: 2.32 MUSD - Total surface equipment costs: 23.10 MUSD - Exploration costs: 5.33 MUSD - Total capital costs: 53.39 MUSD - Annualized capital costs: 2.67 MUSD + Total surface equipment costs: 23.06 MUSD + Exploration costs: 5.53 MUSD + Total capital costs: 53.55 MUSD + Annualized capital costs: 2.68 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** @@ -107,24 +107,24 @@ Simulation Metadata Wellfield maintenance costs: 0.44 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: 1.39 MUSD/yr ***SURFACE EQUIPMENT SIMULATION RESULTS*** Initial geofluid availability: 0.11 MW/(kg/s) - Maximum Total Electricity Generation: 5.61 MW - Average Total Electricity Generation: 5.58 MW - Minimum Total Electricity Generation: 5.41 MW - Initial Total Electricity Generation: 5.41 MW - Maximum Net Electricity Generation: 5.40 MW - Average Net Electricity Generation: 5.37 MW - Minimum Net Electricity Generation: 5.20 MW - Initial Net Electricity Generation: 5.20 MW - Average Annual Total Electricity Generation: 43.78 GWh - Average Annual Net Electricity Generation: 42.11 GWh - Initial pumping power/net installed power: 4.12 % - Average Pumping Power: 0.21 MW + Maximum Total Electricity Generation: 5.60 MW + Average Total Electricity Generation: 5.57 MW + Minimum Total Electricity Generation: 5.39 MW + Initial Total Electricity Generation: 5.39 MW + Maximum Net Electricity Generation: 5.29 MW + Average Net Electricity Generation: 5.26 MW + Minimum Net Electricity Generation: 5.08 MW + Initial Net Electricity Generation: 5.08 MW + Average Annual Total Electricity Generation: 43.65 GWh + Average Annual Net Electricity Generation: 41.24 GWh + Initial pumping power/net installed power: 6.04 % + Average Pumping Power: 0.31 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 164.99 0.3069 5.0806 10.4140 + 2 1.0061 165.99 0.3069 5.1791 10.5242 + 3 1.0078 166.28 0.3069 5.2076 10.5559 + 4 1.0087 166.43 0.3069 5.2224 10.5723 + 5 1.0093 166.52 0.3069 5.2323 10.5832 + 6 1.0098 166.60 0.3069 5.2396 10.5913 + 7 1.0101 166.66 0.3069 5.2453 10.5976 + 8 1.0104 166.70 0.3069 5.2500 10.6028 + 9 1.0106 166.74 0.3069 5.2539 10.6072 + 10 1.0109 166.78 0.3069 5.2573 10.6109 + 11 1.0110 166.81 0.3069 5.2603 10.6142 + 12 1.0112 166.83 0.3069 5.2630 10.6172 + 13 1.0113 166.86 0.3069 5.2654 10.6198 + 14 1.0115 166.88 0.3069 5.2675 10.6222 + 15 1.0116 166.90 0.3069 5.2695 10.6244 + 16 1.0117 166.92 0.3069 5.2714 10.6264 + 17 1.0118 166.93 0.3069 5.2730 10.6282 + 18 1.0119 166.95 0.3069 5.2746 10.6300 + 19 1.0120 166.97 0.3069 5.2761 10.6316 + 20 1.0121 166.98 0.3069 5.2774 10.6331 + 21 1.0122 166.99 0.3069 5.2787 10.6345 + 22 1.0122 167.00 0.3069 5.2799 10.6358 + 23 1.0123 167.02 0.3069 5.2811 10.6371 + 24 1.0124 167.03 0.3069 5.2822 10.6383 + 25 1.0124 167.04 0.3069 5.2832 10.6394 + 26 1.0125 167.05 0.3069 5.2842 10.6405 + 27 1.0126 167.06 0.3069 5.2851 10.6416 + 28 1.0126 167.07 0.3069 5.2860 10.6426 + 29 1.0127 167.07 0.3069 5.2869 10.6435 + 30 1.0127 167.08 0.3069 5.2877 10.6444 ******************************************************************* @@ -170,36 +170,36 @@ Simulation Metadata YEAR ELECTRICITY HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 41.4 408.7 322.53 0.45 - 2 41.9 410.7 321.05 0.91 - 3 42.0 411.4 319.57 1.37 - 4 42.1 411.8 318.09 1.83 - 5 42.2 412.1 316.60 2.28 - 6 42.2 412.3 315.12 2.74 - 7 42.2 412.5 313.63 3.20 - 8 42.3 412.7 312.15 3.66 - 9 42.3 412.8 310.66 4.12 - 10 42.3 412.9 309.17 4.58 - 11 42.4 413.0 307.69 5.03 - 12 42.4 413.1 306.20 5.49 - 13 42.4 413.2 304.71 5.95 - 14 42.4 413.2 303.23 6.41 - 15 42.4 413.3 301.74 6.87 - 16 42.4 413.3 300.25 7.33 - 17 42.4 413.4 298.76 7.79 - 18 42.5 413.5 297.27 8.25 - 19 42.5 413.5 295.78 8.71 - 20 42.5 413.5 294.30 9.17 - 21 42.5 413.6 292.81 9.63 - 22 42.5 413.6 291.32 10.09 - 23 42.5 413.7 289.83 10.55 - 24 42.5 413.7 288.34 11.01 - 25 42.5 413.7 286.85 11.47 - 26 42.5 413.8 285.36 11.93 - 27 42.5 413.8 283.87 12.39 - 28 42.5 413.8 282.38 12.85 - 29 42.5 413.9 280.89 13.31 - 30 35.5 344.9 279.65 13.69 + 1 40.5 386.5 322.61 0.43 + 2 41.0 388.5 321.21 0.86 + 3 41.1 389.2 319.81 1.29 + 4 41.2 389.6 318.41 1.73 + 5 41.3 389.9 317.00 2.16 + 6 41.3 390.1 315.60 2.59 + 7 41.4 390.3 314.19 3.03 + 8 41.4 390.4 312.79 3.46 + 9 41.4 390.6 311.38 3.89 + 10 41.5 390.7 309.97 4.33 + 11 41.5 390.8 308.57 4.76 + 12 41.5 390.9 307.16 5.20 + 13 41.5 390.9 305.75 5.63 + 14 41.5 391.0 304.35 6.07 + 15 41.6 391.1 302.94 6.50 + 16 41.6 391.1 301.53 6.94 + 17 41.6 391.2 300.12 7.37 + 18 41.6 391.2 298.71 7.80 + 19 41.6 391.3 297.30 8.24 + 20 41.6 391.3 295.90 8.67 + 21 41.6 391.4 294.49 9.11 + 22 41.6 391.4 293.08 9.54 + 23 41.6 391.4 291.67 9.98 + 24 41.6 391.5 290.26 10.41 + 25 41.7 391.5 288.85 10.85 + 26 41.7 391.5 287.44 11.28 + 27 41.7 391.6 286.03 11.72 + 28 41.7 391.6 284.62 12.15 + 29 41.7 391.6 283.21 12.59 + 30 34.7 326.4 282.04 12.95 ******************************** @@ -209,33 +209,33 @@ Year Electricity | Heat | Since Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | OPEX Net Rev. Net Cashflow Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 -53.39 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -53.39 -53.39 - 2 5.50 0.88 2.28 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.88 -52.50 - 3 5.50 0.91 4.58 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.91 -51.60 - 4 5.50 0.92 6.89 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.92 -50.68 - 5 5.50 0.92 9.20 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.92 -49.76 - 6 5.50 0.92 11.52 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.92 -48.84 - 7 5.50 0.93 13.85 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.93 -47.91 - 8 5.50 0.93 16.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.93 -46.98 - 9 5.50 0.93 18.49 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.93 -46.05 - 10 5.50 0.93 20.82 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.93 -45.12 - 11 5.50 0.93 23.15 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.93 -44.19 - 12 5.50 0.93 25.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.93 -43.25 - 13 5.50 0.94 27.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -42.32 - 14 5.50 0.94 30.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -41.38 - 15 5.50 0.94 32.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -40.44 - 16 5.50 0.94 34.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -39.50 - 17 5.50 0.94 37.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -38.57 - 18 5.50 0.94 39.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -37.63 - 19 5.50 0.94 41.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -36.69 - 20 5.50 0.94 44.15 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -35.74 - 21 5.50 0.94 46.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -34.80 - 22 5.50 0.94 48.82 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -33.86 - 23 5.50 0.94 51.16 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -32.92 - 24 5.50 0.94 53.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -31.98 - 25 5.50 0.94 55.83 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -31.03 - 26 5.50 0.94 58.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -30.09 - 27 5.50 0.94 60.51 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -29.15 - 28 5.50 0.94 62.85 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -28.20 - 29 5.50 0.94 65.19 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.94 -27.26 - 30 5.50 0.95 67.53 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.40 0.95 -26.31 + 1 0.00 -53.55 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -53.55 -53.55 + 2 5.50 0.83 2.23 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.39 0.83 -52.71 + 3 5.50 0.86 4.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.39 0.86 -51.85 + 4 5.50 0.87 6.74 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.39 0.87 -50.98 + 5 5.50 0.87 9.01 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.39 0.87 -50.11 + 6 5.50 0.88 11.28 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.39 0.88 -49.23 + 7 5.50 0.88 13.55 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.39 0.88 -48.35 + 8 5.50 0.88 15.83 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.39 0.88 -47.47 + 9 5.50 0.88 18.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.39 0.88 -46.58 + 10 5.50 0.89 20.38 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.39 0.89 -45.70 + 11 5.50 0.89 22.66 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.39 0.89 -44.81 + 12 5.50 0.89 24.95 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.39 0.89 -43.92 + 13 5.50 0.89 27.23 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.39 0.89 -43.03 + 14 5.50 0.89 29.51 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.39 0.89 -42.14 + 15 5.50 0.89 31.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.39 0.89 -41.25 + 16 5.50 0.89 34.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.39 0.89 -40.36 + 17 5.50 0.89 36.37 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.39 0.89 -39.46 + 18 5.50 0.89 38.65 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.39 0.89 -38.57 + 19 5.50 0.89 40.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.39 0.89 -37.67 + 20 5.50 0.90 43.23 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.39 0.90 -36.78 + 21 5.50 0.90 45.52 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.39 0.90 -35.88 + 22 5.50 0.90 47.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.39 0.90 -34.99 + 23 5.50 0.90 50.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.39 0.90 -34.09 + 24 5.50 0.90 52.39 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.39 0.90 -33.19 + 25 5.50 0.90 54.68 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.39 0.90 -32.29 + 26 5.50 0.90 56.97 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.39 0.90 -31.39 + 27 5.50 0.90 59.26 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.39 0.90 -30.49 + 28 5.50 0.90 61.55 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.39 0.90 -29.60 + 29 5.50 0.90 63.85 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.39 0.90 -28.70 + 30 5.50 0.90 66.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.39 0.90 -27.80 diff --git a/tests/examples/example10_HP.out b/tests/examples/example10_HP.out index f408faa6..0d31a8c4 100644 --- a/tests/examples/example10_HP.out +++ b/tests/examples/example10_HP.out @@ -4,21 +4,21 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-16 - Simulation Time: 10:37 - Calculation Time: 0.275 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-08-13 + Simulation Time: 10:43 + Calculation Time: 0.425 sec ***SUMMARY OF RESULTS*** End-Use Option: Direct-Use Heat Surface Application: Heat Pump - Average Direct-Use Heat Production: 16.64 MW - Direct-Use heat breakeven price (LCOH): 14.49 USD/MMBTU + Average Direct-Use Heat Production: 16.05 MW + Direct-Use heat breakeven price (LCOH): 14.76 USD/MMBTU Number of production wells: 2 Number of injection wells: 2 Flowrate per production well: 70.0 kg/sec - Well depth (or total length, if not vertical): 2.1 kilometer + Well depth: 2.1 kilometer Geothermal gradient: 0.0450 degC/m @@ -29,17 +29,17 @@ Simulation Metadata Accrued financing during construction: 5.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: 5.38 MUSD - Project IRR: 7.89 % - Project VIR=PI=PIR: 1.17 - Project MOIC: 0.98 - Project Payback Period: 12.16 yr + Project NPV: 3.88 MUSD + Project IRR: 7.44 % + Project VIR=PI=PIR: 1.13 + Project MOIC: 0.92 + Project Payback Period: 12.68 yr ***ENGINEERING PARAMETERS*** Number of Production Wells: 2 Number of Injection Wells: 2 - Well depth (or total length, if not vertical): 2.1 kilometer + Well depth: 2.1 kilometer Water loss rate: 2.0 Pump efficiency: 80.0 Injection temperature: 83.0 degC @@ -67,7 +67,7 @@ Simulation Metadata Number of fractures: 12.00 Fracture separation: 80.00 meter Reservoir volume: 176000000 m**3 - Reservoir hydrostatic pressure: 20849.48 kPa + Reservoir hydrostatic pressure: 21909.16 kPa Plant outlet pressure: 416.74 kPa Production wellhead pressure: 485.69 kPa Productivity Index: 10.00 kg/sec/bar @@ -80,13 +80,13 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** Maximum Production Temperature: 104.5 degC - Average Production Temperature: 103.8 degC - Minimum Production Temperature: 102.1 degC + Average Production Temperature: 103.9 degC + Minimum Production Temperature: 102.4 degC Initial Production Temperature: 104.5 degC - Average Reservoir Heat Extraction: 11.89 MW + Average Reservoir Heat Extraction: 11.47 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: 2721.1 kPa + Average Production Well Pump Pressure Drop: -231.2 kPa ***CAPITAL COSTS (M$)*** @@ -94,12 +94,12 @@ Simulation Metadata Drilling and completion costs: 13.91 MUSD Drilling and completion costs per well: 3.48 MUSD Stimulation costs: 3.02 MUSD - Surface power plant costs: 7.70 MUSD + Surface power plant costs: 7.54 MUSD of which Heat Pump Cost: 3.74 MUSD - Field gathering system costs: 2.55 MUSD - Total surface equipment costs: 10.25 MUSD - Exploration costs: 3.85 MUSD - Total capital costs: 31.03 MUSD + Field gathering system costs: 2.44 MUSD + Total surface equipment costs: 9.98 MUSD + Exploration costs: 3.98 MUSD + Total capital costs: 30.88 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** @@ -107,20 +107,20 @@ Simulation Metadata Wellfield maintenance costs: 0.23 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 Heat Pump Electricity Cost: 3.63 MUSD/yr - Total operating and maintenance costs: 4.49 MUSD/yr + Average Reservoir Pumping Cost: 0.27 MUSD/yr + Average Heat Pump Electricity Cost: 3.50 MUSD/yr + Total operating and maintenance costs: 4.38 MUSD/yr ***SURFACE EQUIPMENT SIMULATION RESULTS*** - Maximum Net Heat Production: 17.24 MW - Average Net Heat Production: 16.64 MW - Minimum Net Heat Production: 15.29 MW - Initial Net Heat Production: 17.24 MW - Average Annual Heat Production: 130.78 GWh - Average Annual Heat Pump Electricity Use: 51.90 GWh/year - Average Pumping Power: 0.45 MW + Maximum Net Heat Production: 16.52 MW + Average Net Heat Production: 16.05 MW + Minimum Net Heat Production: 14.92 MW + Initial Net Heat Production: 16.52 MW + Average Annual Heat Production: 126.16 GWh + Average Annual Heat Pump Electricity Use: 50.06 GWh/year + Average Pumping Power: 0.49 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -128,36 +128,36 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET HEAT PUMP DRAWDOWN TEMPERATURE POWER HEAT ELECTRICITY USE (deg C) (MWe) (MWt) (MWe) - 0 1.0000 104.50 0.4443 17.2387 6.8408 - 1 1.0000 104.50 0.4443 17.2387 6.8408 - 2 1.0000 104.50 0.4443 17.2387 6.8408 - 3 1.0000 104.50 0.4443 17.2387 6.8408 - 4 1.0000 104.50 0.4443 17.2387 6.8407 - 5 1.0000 104.50 0.4443 17.2380 6.8405 - 6 1.0000 104.50 0.4443 17.2352 6.8394 - 7 0.9999 104.49 0.4444 17.2283 6.8366 - 8 0.9997 104.47 0.4444 17.2150 6.8314 - 9 0.9995 104.44 0.4445 17.1937 6.8229 - 10 0.9991 104.41 0.4446 17.1632 6.8108 - 11 0.9986 104.36 0.4447 17.1231 6.7949 - 12 0.9980 104.29 0.4448 17.0733 6.7751 - 13 0.9973 104.22 0.4450 17.0143 6.7517 - 14 0.9965 104.14 0.4452 16.9466 6.7249 - 15 0.9956 104.04 0.4454 16.8711 6.6949 - 16 0.9946 103.94 0.4457 16.7886 6.6621 - 17 0.9936 103.83 0.4459 16.6999 6.6269 - 18 0.9924 103.71 0.4462 16.6057 6.5896 - 19 0.9913 103.59 0.4465 16.5070 6.5504 - 20 0.9900 103.46 0.4468 16.4044 6.5097 - 21 0.9888 103.33 0.4471 16.2984 6.4676 - 22 0.9875 103.19 0.4474 16.1898 6.4245 - 23 0.9862 103.05 0.4478 16.0791 6.3806 - 24 0.9848 102.91 0.4481 15.9666 6.3360 - 25 0.9835 102.77 0.4484 15.8529 6.2908 - 26 0.9821 102.63 0.4488 15.7383 6.2453 - 27 0.9807 102.48 0.4491 15.6230 6.1996 - 28 0.9793 102.34 0.4495 15.5075 6.1538 - 29 0.9780 102.20 0.4498 15.3918 6.1079 + 0 1.0000 104.50 0.4878 16.5226 6.5566 + 1 1.0000 104.50 0.4878 16.5226 6.5566 + 2 1.0000 104.50 0.4878 16.5226 6.5566 + 3 1.0000 104.50 0.4878 16.5226 6.5566 + 4 1.0000 104.50 0.4878 16.5225 6.5566 + 5 1.0000 104.50 0.4878 16.5222 6.5564 + 6 1.0000 104.50 0.4878 16.5208 6.5559 + 7 0.9999 104.49 0.4878 16.5169 6.5543 + 8 0.9998 104.48 0.4878 16.5089 6.5511 + 9 0.9997 104.46 0.4878 16.4952 6.5457 + 10 0.9994 104.44 0.4878 16.4746 6.5376 + 11 0.9991 104.40 0.4878 16.4466 6.5264 + 12 0.9986 104.35 0.4878 16.4107 6.5122 + 13 0.9981 104.30 0.4878 16.3670 6.4948 + 14 0.9974 104.23 0.4878 16.3158 6.4745 + 15 0.9967 104.16 0.4878 16.2576 6.4514 + 16 0.9959 104.07 0.4878 16.1928 6.4257 + 17 0.9950 103.98 0.4878 16.1222 6.3977 + 18 0.9941 103.88 0.4878 16.0463 6.3676 + 19 0.9931 103.78 0.4878 15.9657 6.3356 + 20 0.9920 103.67 0.4878 15.8811 6.3020 + 21 0.9909 103.55 0.4878 15.7929 6.2670 + 22 0.9898 103.43 0.4878 15.7018 6.2309 + 23 0.9886 103.31 0.4878 15.6081 6.1937 + 24 0.9874 103.19 0.4878 15.5123 6.1557 + 25 0.9862 103.06 0.4878 15.4147 6.1170 + 26 0.9850 102.93 0.4878 15.3158 6.0777 + 27 0.9837 102.80 0.4878 15.2158 6.0380 + 28 0.9825 102.67 0.4878 15.1151 5.9980 + 29 0.9812 102.54 0.4878 15.0137 5.9578 ******************************************************************* @@ -166,36 +166,36 @@ Simulation Metadata YEAR HEATING RESERVOIR HEAT HEAT PUMP RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED ELECTRICITY USE HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (GWh/year) (10^15 J) (%) - 1 135.9 97.1 53.93 13.64 2.50 - 2 135.9 97.1 53.93 13.29 5.00 - 3 135.9 97.1 53.93 12.94 7.49 - 4 135.9 97.1 53.93 12.59 9.99 - 5 135.9 97.1 53.93 12.24 12.49 - 6 135.9 97.1 53.93 11.90 14.99 - 7 135.9 97.0 53.91 11.55 17.48 - 8 135.8 97.0 53.88 11.20 19.98 - 9 135.6 96.9 53.83 10.85 22.47 - 10 135.4 96.7 53.75 10.50 24.96 - 11 135.2 96.5 53.64 10.15 27.44 - 12 134.8 96.3 53.50 9.81 29.92 - 13 134.4 96.0 53.33 9.46 32.39 - 14 133.9 95.6 53.13 9.12 34.85 - 15 133.3 95.2 52.90 8.77 37.30 - 16 132.7 94.8 52.66 8.43 39.74 - 17 132.0 94.3 52.39 8.09 42.17 - 18 131.3 93.8 52.10 7.75 44.58 - 19 130.5 93.2 51.80 7.42 46.98 - 20 129.7 92.7 51.48 7.09 49.36 - 21 128.9 92.1 51.16 6.75 51.73 - 22 128.1 91.5 50.82 6.42 54.09 - 23 127.2 90.9 50.48 6.10 56.42 - 24 126.3 90.2 50.13 5.77 58.74 - 25 125.4 89.6 49.78 5.45 61.05 - 26 124.5 89.0 49.42 5.13 63.34 - 27 123.6 88.3 49.06 4.81 65.61 - 28 122.7 87.7 48.70 4.50 67.87 - 29 121.8 87.0 48.34 4.18 70.10 - 30 108.8 77.7 43.19 3.90 72.10 + 1 130.3 93.0 51.69 13.66 2.39 + 2 130.3 93.0 51.69 13.32 4.79 + 3 130.3 93.0 51.69 12.99 7.18 + 4 130.3 93.0 51.69 12.65 9.58 + 5 130.3 93.0 51.69 12.32 11.97 + 6 130.3 93.0 51.69 11.98 14.36 + 7 130.2 93.0 51.68 11.65 16.76 + 8 130.2 93.0 51.66 11.31 19.15 + 9 130.1 92.9 51.63 10.98 21.54 + 10 130.0 92.8 51.58 10.64 23.93 + 11 129.8 92.7 51.50 10.31 26.31 + 12 129.5 92.5 51.40 9.98 28.69 + 13 129.2 92.3 51.28 9.64 31.07 + 14 128.8 92.0 51.13 9.31 33.44 + 15 128.4 91.7 50.96 8.98 35.80 + 16 127.9 91.4 50.76 8.65 38.15 + 17 127.4 91.0 50.55 8.33 40.49 + 18 126.8 90.6 50.32 8.00 42.82 + 19 126.2 90.1 50.08 7.68 45.14 + 20 125.5 89.7 49.82 7.35 47.45 + 21 124.9 89.2 49.55 7.03 49.74 + 22 124.2 88.7 49.27 6.71 52.02 + 23 123.4 88.2 48.98 6.40 54.29 + 24 122.7 87.6 48.68 6.08 56.55 + 25 121.9 87.1 48.38 5.77 58.79 + 26 121.1 86.5 48.07 5.46 61.01 + 27 120.4 86.0 47.76 5.15 63.22 + 28 119.6 85.4 47.45 4.84 65.42 + 29 118.8 84.8 47.13 4.53 67.60 + 30 106.2 75.9 42.15 4.26 69.56 ******************************** @@ -205,33 +205,33 @@ Year Electricity | Heat | Since Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | OPEX Net Rev. Net Cashflow Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 -31.03 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -31.03 -31.03 - 2 5.50 0.00 0.00 | 2.50 2.78 3.40 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.78 -28.24 - 3 5.50 0.00 0.00 | 2.50 2.78 6.80 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.78 -25.46 - 4 5.50 0.00 0.00 | 2.50 2.78 10.19 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.78 -22.67 - 5 5.50 0.00 0.00 | 2.50 2.78 13.59 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.78 -19.89 - 6 5.50 0.00 0.00 | 2.50 2.78 16.99 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.78 -17.11 - 7 5.50 0.00 0.00 | 2.50 2.78 20.39 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.78 -14.32 - 8 5.50 0.00 0.00 | 2.50 2.78 23.78 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.78 -11.54 - 9 5.50 0.00 0.00 | 2.50 2.78 27.18 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.78 -8.76 - 10 5.50 0.00 0.00 | 2.50 2.78 30.57 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.78 -5.98 - 11 5.50 0.00 0.00 | 2.50 2.77 33.95 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.77 -3.21 - 12 5.50 0.00 0.00 | 2.50 2.77 37.33 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.77 -0.44 - 13 5.50 0.00 0.00 | 2.50 2.76 40.70 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.76 2.32 - 14 5.50 0.00 0.00 | 2.50 2.75 44.06 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.75 5.06 - 15 5.50 0.00 0.00 | 2.50 2.73 47.41 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.73 7.80 - 16 5.50 0.00 0.00 | 2.50 2.72 50.74 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.72 10.52 - 17 5.50 0.00 0.00 | 2.50 2.70 54.06 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.70 13.22 - 18 5.50 0.00 0.00 | 2.50 2.69 57.36 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.69 15.91 - 19 5.50 0.00 0.00 | 2.50 2.67 60.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.67 18.58 - 20 5.50 0.00 0.00 | 2.50 2.65 63.91 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.65 21.23 - 21 5.50 0.00 0.00 | 2.50 2.63 67.15 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.63 23.86 - 22 5.50 0.00 0.00 | 2.50 2.61 70.37 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.61 26.47 - 23 5.50 0.00 0.00 | 2.50 2.59 73.57 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.59 29.05 - 24 5.50 0.00 0.00 | 2.50 2.57 76.75 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.57 31.62 - 25 5.50 0.00 0.00 | 2.50 2.54 79.91 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.54 34.17 - 26 5.50 0.00 0.00 | 2.50 2.52 83.05 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.52 36.69 - 27 5.50 0.00 0.00 | 2.50 2.50 86.16 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.50 39.19 - 28 5.50 0.00 0.00 | 2.50 2.48 89.25 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.48 41.67 - 29 5.50 0.00 0.00 | 2.50 2.45 92.32 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.45 44.12 - 30 5.50 0.00 0.00 | 2.50 2.43 95.37 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.43 46.55 + 1 0.00 0.00 0.00 | 0.00 -30.88 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -30.88 -30.88 + 2 5.50 0.00 0.00 | 2.50 2.65 3.26 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.65 -28.23 + 3 5.50 0.00 0.00 | 2.50 2.65 6.51 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.65 -25.59 + 4 5.50 0.00 0.00 | 2.50 2.65 9.77 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.65 -22.94 + 5 5.50 0.00 0.00 | 2.50 2.65 13.03 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.65 -20.29 + 6 5.50 0.00 0.00 | 2.50 2.65 16.28 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.65 -17.65 + 7 5.50 0.00 0.00 | 2.50 2.65 19.54 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.65 -15.00 + 8 5.50 0.00 0.00 | 2.50 2.65 22.80 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.65 -12.35 + 9 5.50 0.00 0.00 | 2.50 2.65 26.05 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.65 -9.71 + 10 5.50 0.00 0.00 | 2.50 2.64 29.30 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.64 -7.06 + 11 5.50 0.00 0.00 | 2.50 2.64 32.55 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.64 -4.43 + 12 5.50 0.00 0.00 | 2.50 2.63 35.80 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.63 -1.79 + 13 5.50 0.00 0.00 | 2.50 2.63 39.03 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.63 0.84 + 14 5.50 0.00 0.00 | 2.50 2.62 42.27 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.62 3.46 + 15 5.50 0.00 0.00 | 2.50 2.61 45.49 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.61 6.07 + 16 5.50 0.00 0.00 | 2.50 2.60 48.70 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.60 8.67 + 17 5.50 0.00 0.00 | 2.50 2.59 51.89 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.59 11.26 + 18 5.50 0.00 0.00 | 2.50 2.58 55.08 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.58 13.83 + 19 5.50 0.00 0.00 | 2.50 2.56 58.25 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.56 16.39 + 20 5.50 0.00 0.00 | 2.50 2.55 61.40 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.55 18.94 + 21 5.50 0.00 0.00 | 2.50 2.53 64.54 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.53 21.47 + 22 5.50 0.00 0.00 | 2.50 2.51 67.66 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.51 23.98 + 23 5.50 0.00 0.00 | 2.50 2.49 70.77 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.49 26.47 + 24 5.50 0.00 0.00 | 2.50 2.48 73.85 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.48 28.95 + 25 5.50 0.00 0.00 | 2.50 2.46 76.92 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.46 31.41 + 26 5.50 0.00 0.00 | 2.50 2.44 79.97 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.44 33.85 + 27 5.50 0.00 0.00 | 2.50 2.42 83.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.42 36.27 + 28 5.50 0.00 0.00 | 2.50 2.40 86.01 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.40 38.66 + 29 5.50 0.00 0.00 | 2.50 2.38 89.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.38 41.04 + 30 5.50 0.00 0.00 | 2.50 2.36 91.96 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.61 2.36 43.40 diff --git a/tests/examples/example11_AC.out b/tests/examples/example11_AC.out index 62581d5e..3b94015a 100644 --- a/tests/examples/example11_AC.out +++ b/tests/examples/example11_AC.out @@ -4,22 +4,22 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-16 - Simulation Time: 10:36 - Calculation Time: 0.274 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-08-13 + Simulation Time: 10:52 + Calculation Time: 0.454 sec ***SUMMARY OF RESULTS*** End-Use Option: Direct-Use Heat Surface Application: Absorption Chiller - Average Direct-Use Heat Production: 8.49 MW - Average Cooling Production: 5.50 MW - Direct-Use Cooling Breakeven Price (LCOC): 17.52 USD/MMBTU + Average Direct-Use Heat Production: 8.19 MW + Average Cooling Production: 5.31 MW + Direct-Use Cooling Breakeven Price (LCOC): 18.47 USD/MMBTU Number of production wells: 2 Number of injection wells: 2 Flowrate per production well: 50.0 kg/sec - Well depth (or total length, if not vertical): 2.1 kilometer + Well depth: 2.1 kilometer Geothermal gradient: 0.0450 degC/m @@ -30,17 +30,17 @@ Simulation Metadata Accrued financing during construction: 5.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: 1.17 MUSD - Project IRR: 6.63 % - Project VIR=PI=PIR: 1.04 - Project MOIC: 0.80 - Project Payback Period: 13.61 yr + Project NPV: -0.24 MUSD + Project IRR: 6.17 % + Project VIR=PI=PIR: 0.99 + Project MOIC: 0.74 + Project Payback Period: 14.27 yr ***ENGINEERING PARAMETERS*** Number of Production Wells: 2 Number of Injection Wells: 2 - Well depth (or total length, if not vertical): 2.1 kilometer + Well depth: 2.1 kilometer Water loss rate: 2.0 Pump efficiency: 80.0 Injection temperature: 83.0 degC @@ -68,7 +68,7 @@ Simulation Metadata Number of fractures: 12.00 Fracture separation: 80.00 meter Reservoir volume: 176000000 m**3 - Reservoir hydrostatic pressure: 20849.48 kPa + Reservoir hydrostatic pressure: 21909.16 kPa Plant outlet pressure: 416.74 kPa Production wellhead pressure: 485.69 kPa Productivity Index: 10.00 kg/sec/bar @@ -81,13 +81,13 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** Maximum Production Temperature: 104.5 degC - Average Production Temperature: 103.8 degC - Minimum Production Temperature: 102.1 degC + Average Production Temperature: 103.9 degC + Minimum Production Temperature: 102.4 degC Initial Production Temperature: 104.5 degC - Average Reservoir Heat Extraction: 8.49 MW + Average Reservoir Heat Extraction: 8.19 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: 2161.1 kPa + Average Production Well Pump Pressure Drop: -579.1 kPa ***CAPITAL COSTS (M$)*** @@ -95,12 +95,12 @@ Simulation Metadata Drilling and completion costs: 13.91 MUSD Drilling and completion costs per well: 3.48 MUSD Stimulation costs: 3.02 MUSD - Surface power plant costs: 6.57 MUSD + Surface power plant costs: 6.45 MUSD of which Absorption Chiller Cost: 3.74 MUSD - Field gathering system costs: 2.34 MUSD - Total surface equipment costs: 8.91 MUSD - Exploration costs: 3.85 MUSD - Total capital costs: 29.68 MUSD + Field gathering system costs: 2.30 MUSD + Total surface equipment costs: 8.76 MUSD + Exploration costs: 3.98 MUSD + Total capital costs: 29.66 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** @@ -108,24 +108,24 @@ Simulation Metadata Wellfield maintenance costs: 0.23 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: 0.15 MUSD/yr Absorption Chiller O&M Cost: 0.07 MUSD/yr - Total operating and maintenance costs: 0.69 MUSD/yr + Total operating and maintenance costs: 0.73 MUSD/yr ***SURFACE EQUIPMENT SIMULATION RESULTS*** - Maximum Net Heat Production: 8.80 MW - Average Net Heat Production: 8.49 MW - Minimum Net Heat Production: 7.80 MW - Initial Net Heat Production: 8.80 MW - Average Annual Heat Production: 66.73 GWh - Maximum Cooling Production: 5.70 MW - Average Cooling Production: 5.50 MW - Minimum Cooling Production: 5.05 MW - Initial Cooling Production: 5.70 MW - Average Annual Cooling Production: 43.24 GWh/year - Average Pumping Power: 0.20 MW + Maximum Net Heat Production: 8.43 MW + Average Net Heat Production: 8.19 MW + Minimum Net Heat Production: 7.61 MW + Initial Net Heat Production: 8.43 MW + Average Annual Heat Production: 64.37 GWh + Maximum Cooling Production: 5.46 MW + Average Cooling Production: 5.31 MW + Minimum Cooling Production: 4.93 MW + Initial Cooling Production: 5.46 MW + Average Annual Cooling Production: 41.71 GWh/year + Average Pumping Power: 0.28 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -133,36 +133,36 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET NET DRAWDOWN TEMPERATURE POWER HEAT COOLING (deg C) (MWe) (MWt) (MWt) - 0 1.0000 104.50 0.2013 8.7953 5.6993 - 1 1.0000 104.50 0.2013 8.7953 5.6993 - 2 1.0000 104.50 0.2013 8.7953 5.6993 - 3 1.0000 104.50 0.2013 8.7953 5.6993 - 4 1.0000 104.50 0.2013 8.7952 5.6993 - 5 1.0000 104.50 0.2013 8.7949 5.6991 - 6 1.0000 104.50 0.2013 8.7935 5.6982 - 7 0.9999 104.49 0.2013 8.7899 5.6959 - 8 0.9997 104.47 0.2013 8.7832 5.6915 - 9 0.9995 104.44 0.2014 8.7723 5.6844 - 10 0.9991 104.41 0.2014 8.7567 5.6744 - 11 0.9986 104.36 0.2015 8.7363 5.6611 - 12 0.9980 104.29 0.2016 8.7109 5.6446 - 13 0.9973 104.22 0.2018 8.6808 5.6251 - 14 0.9965 104.14 0.2019 8.6462 5.6028 - 15 0.9956 104.04 0.2021 8.6077 5.5778 - 16 0.9946 103.94 0.2023 8.5656 5.5505 - 17 0.9936 103.83 0.2025 8.5203 5.5212 - 18 0.9924 103.71 0.2027 8.4723 5.4901 - 19 0.9913 103.59 0.2029 8.4219 5.4574 - 20 0.9900 103.46 0.2031 8.3696 5.4235 - 21 0.9888 103.33 0.2033 8.3155 5.3885 - 22 0.9875 103.19 0.2036 8.2601 5.3526 - 23 0.9862 103.05 0.2038 8.2036 5.3159 - 24 0.9848 102.91 0.2040 8.1462 5.2788 - 25 0.9835 102.77 0.2043 8.0882 5.2412 - 26 0.9821 102.63 0.2045 8.0297 5.2033 - 27 0.9807 102.48 0.2048 7.9709 5.1652 - 28 0.9793 102.34 0.2050 7.9120 5.1270 - 29 0.9780 102.20 0.2053 7.8530 5.0887 + 0 1.0000 104.50 0.2767 8.4299 5.4626 + 1 1.0000 104.50 0.2767 8.4299 5.4626 + 2 1.0000 104.50 0.2767 8.4299 5.4626 + 3 1.0000 104.50 0.2767 8.4299 5.4626 + 4 1.0000 104.50 0.2767 8.4299 5.4626 + 5 1.0000 104.50 0.2767 8.4297 5.4625 + 6 1.0000 104.50 0.2767 8.4290 5.4620 + 7 0.9999 104.49 0.2767 8.4270 5.4607 + 8 0.9998 104.48 0.2767 8.4229 5.4580 + 9 0.9997 104.46 0.2767 8.4159 5.4535 + 10 0.9994 104.44 0.2767 8.4054 5.4467 + 11 0.9991 104.40 0.2767 8.3911 5.4374 + 12 0.9986 104.35 0.2767 8.3728 5.4256 + 13 0.9981 104.30 0.2767 8.3505 5.4111 + 14 0.9974 104.23 0.2767 8.3244 5.3942 + 15 0.9967 104.16 0.2767 8.2947 5.3749 + 16 0.9959 104.07 0.2767 8.2616 5.3535 + 17 0.9950 103.98 0.2767 8.2256 5.3302 + 18 0.9941 103.88 0.2767 8.1869 5.3051 + 19 0.9931 103.78 0.2767 8.1458 5.2785 + 20 0.9920 103.67 0.2767 8.1026 5.2505 + 21 0.9909 103.55 0.2767 8.0576 5.2213 + 22 0.9898 103.43 0.2767 8.0111 5.1912 + 23 0.9886 103.31 0.2767 7.9633 5.1602 + 24 0.9874 103.19 0.2767 7.9144 5.1285 + 25 0.9862 103.06 0.2767 7.8647 5.0963 + 26 0.9850 102.93 0.2767 7.8142 5.0636 + 27 0.9837 102.80 0.2767 7.7632 5.0305 + 28 0.9825 102.67 0.2767 7.7118 4.9972 + 29 0.9812 102.54 0.2767 7.6601 4.9637 ******************************************************************* @@ -171,36 +171,36 @@ Simulation Metadata YEAR COOLING HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 44.9 69.3 13.74 1.78 - 2 44.9 69.3 13.49 3.57 - 3 44.9 69.3 13.24 5.35 - 4 44.9 69.3 12.99 7.14 - 5 44.9 69.3 12.74 8.92 - 6 44.9 69.3 12.49 10.70 - 7 44.9 69.3 12.24 12.49 - 8 44.9 69.3 12.00 14.27 - 9 44.8 69.2 11.75 16.05 - 10 44.8 69.1 11.50 17.83 - 11 44.7 69.0 11.25 19.60 - 12 44.6 68.8 11.00 21.37 - 13 44.4 68.6 10.75 23.14 - 14 44.3 68.3 10.51 24.89 - 15 44.1 68.0 10.26 26.64 - 16 43.9 67.7 10.02 28.39 - 17 43.6 67.4 9.78 30.12 - 18 43.4 67.0 9.54 31.84 - 19 43.2 66.6 9.30 33.56 - 20 42.9 66.2 9.06 35.26 - 21 42.6 65.8 8.82 36.95 - 22 42.3 65.3 8.59 38.63 - 23 42.1 64.9 8.35 40.30 - 24 41.8 64.5 8.12 41.96 - 25 41.5 64.0 7.89 43.61 - 26 41.2 63.5 7.66 45.24 - 27 40.9 63.1 7.43 46.86 - 28 40.6 62.6 7.21 48.48 - 29 40.3 62.1 6.99 50.07 - 30 36.0 55.5 6.79 51.50 + 1 43.1 66.5 13.75 1.71 + 2 43.1 66.5 13.51 3.42 + 3 43.1 66.5 13.27 5.13 + 4 43.1 66.5 13.03 6.84 + 5 43.1 66.5 12.80 8.55 + 6 43.1 66.5 12.56 10.26 + 7 43.1 66.4 12.32 11.97 + 8 43.0 66.4 12.08 13.68 + 9 43.0 66.4 11.84 15.39 + 10 43.0 66.3 11.60 17.09 + 11 42.9 66.2 11.36 18.80 + 12 42.8 66.1 11.12 20.50 + 13 42.7 65.9 10.89 22.19 + 14 42.6 65.7 10.65 23.88 + 15 42.5 65.5 10.41 25.57 + 16 42.3 65.3 10.18 27.25 + 17 42.1 65.0 9.95 28.92 + 18 41.9 64.7 9.71 30.59 + 19 41.7 64.4 9.48 32.24 + 20 41.5 64.1 9.25 33.89 + 21 41.3 63.7 9.02 35.53 + 22 41.0 63.3 8.79 37.16 + 23 40.8 63.0 8.57 38.78 + 24 40.6 62.6 8.34 40.39 + 25 40.3 62.2 8.12 41.99 + 26 40.1 61.8 7.89 43.58 + 27 39.8 61.4 7.67 45.16 + 28 39.5 61.0 7.45 46.73 + 29 39.3 60.6 7.24 48.29 + 30 35.1 54.2 7.04 49.68 ******************************** @@ -210,33 +210,33 @@ Year Electricity | Heat | Since Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | OPEX Net Rev. Net Cashflow Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -29.68 0.00 | 0.00 0.00 0.00 | 0.00 -29.68 -29.68 - 2 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.36 2.94 | 0.00 0.00 0.00 | 0.58 2.36 -27.32 - 3 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.36 5.89 | 0.00 0.00 0.00 | 0.58 2.36 -24.96 - 4 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.36 8.83 | 0.00 0.00 0.00 | 0.58 2.36 -22.60 - 5 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.36 11.77 | 0.00 0.00 0.00 | 0.58 2.36 -20.24 - 6 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.36 14.72 | 0.00 0.00 0.00 | 0.58 2.36 -17.88 - 7 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.36 17.66 | 0.00 0.00 0.00 | 0.58 2.36 -15.52 - 8 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.36 20.60 | 0.00 0.00 0.00 | 0.58 2.36 -13.16 - 9 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.36 23.54 | 0.00 0.00 0.00 | 0.58 2.36 -10.80 - 10 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.36 26.48 | 0.00 0.00 0.00 | 0.58 2.36 -8.44 - 11 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.35 29.41 | 0.00 0.00 0.00 | 0.58 2.35 -6.09 - 12 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.34 32.34 | 0.00 0.00 0.00 | 0.58 2.34 -3.75 - 13 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.34 35.26 | 0.00 0.00 0.00 | 0.58 2.34 -1.41 - 14 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.33 38.17 | 0.00 0.00 0.00 | 0.58 2.33 0.92 - 15 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.32 41.07 | 0.00 0.00 0.00 | 0.58 2.32 3.23 - 16 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.30 43.95 | 0.00 0.00 0.00 | 0.58 2.30 5.54 - 17 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.29 46.83 | 0.00 0.00 0.00 | 0.58 2.29 7.83 - 18 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.28 49.69 | 0.00 0.00 0.00 | 0.58 2.28 10.11 - 19 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.26 52.53 | 0.00 0.00 0.00 | 0.58 2.26 12.37 - 20 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.24 55.36 | 0.00 0.00 0.00 | 0.58 2.24 14.61 - 21 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.23 58.17 | 0.00 0.00 0.00 | 0.58 2.23 16.84 - 22 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.21 60.96 | 0.00 0.00 0.00 | 0.58 2.21 19.05 - 23 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.19 63.73 | 0.00 0.00 0.00 | 0.58 2.19 21.24 - 24 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.17 66.48 | 0.00 0.00 0.00 | 0.58 2.17 23.41 - 25 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.15 69.22 | 0.00 0.00 0.00 | 0.58 2.15 25.57 - 26 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.13 71.94 | 0.00 0.00 0.00 | 0.58 2.13 27.70 - 27 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.11 74.63 | 0.00 0.00 0.00 | 0.58 2.11 29.82 - 28 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.10 77.31 | 0.00 0.00 0.00 | 0.58 2.10 31.91 - 29 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.08 79.97 | 0.00 0.00 0.00 | 0.58 2.08 33.99 - 30 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.06 82.61 | 0.00 0.00 0.00 | 0.58 2.06 36.04 + 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -29.66 0.00 | 0.00 0.00 0.00 | 0.00 -29.66 -29.66 + 2 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.24 2.82 | 0.00 0.00 0.00 | 0.58 2.24 -27.42 + 3 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.24 5.64 | 0.00 0.00 0.00 | 0.58 2.24 -25.18 + 4 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.24 8.46 | 0.00 0.00 0.00 | 0.58 2.24 -22.94 + 5 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.24 11.28 | 0.00 0.00 0.00 | 0.58 2.24 -20.70 + 6 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.24 14.10 | 0.00 0.00 0.00 | 0.58 2.24 -18.46 + 7 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.24 16.93 | 0.00 0.00 0.00 | 0.58 2.24 -16.22 + 8 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.24 19.75 | 0.00 0.00 0.00 | 0.58 2.24 -13.98 + 9 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.24 22.56 | 0.00 0.00 0.00 | 0.58 2.24 -11.74 + 10 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.24 25.38 | 0.00 0.00 0.00 | 0.58 2.24 -9.50 + 11 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.23 28.20 | 0.00 0.00 0.00 | 0.58 2.23 -7.27 + 12 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.23 31.01 | 0.00 0.00 0.00 | 0.58 2.23 -5.04 + 13 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.22 33.81 | 0.00 0.00 0.00 | 0.58 2.22 -2.81 + 14 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.22 36.61 | 0.00 0.00 0.00 | 0.58 2.22 -0.59 + 15 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.21 39.40 | 0.00 0.00 0.00 | 0.58 2.21 1.62 + 16 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.20 42.18 | 0.00 0.00 0.00 | 0.58 2.20 3.82 + 17 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.19 44.95 | 0.00 0.00 0.00 | 0.58 2.19 6.01 + 18 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.18 47.71 | 0.00 0.00 0.00 | 0.58 2.18 8.19 + 19 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.17 50.46 | 0.00 0.00 0.00 | 0.58 2.17 10.35 + 20 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.15 53.19 | 0.00 0.00 0.00 | 0.58 2.15 12.51 + 21 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.14 55.91 | 0.00 0.00 0.00 | 0.58 2.14 14.65 + 22 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.12 58.61 | 0.00 0.00 0.00 | 0.58 2.12 16.77 + 23 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.11 61.30 | 0.00 0.00 0.00 | 0.58 2.11 18.88 + 24 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.09 63.97 | 0.00 0.00 0.00 | 0.58 2.09 20.97 + 25 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.08 66.63 | 0.00 0.00 0.00 | 0.58 2.08 23.05 + 26 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.06 69.27 | 0.00 0.00 0.00 | 0.58 2.06 25.11 + 27 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.04 71.89 | 0.00 0.00 0.00 | 0.58 2.04 27.15 + 28 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.03 74.50 | 0.00 0.00 0.00 | 0.58 2.03 29.18 + 29 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 2.01 77.09 | 0.00 0.00 0.00 | 0.58 2.01 31.19 + 30 5.50 0.00 0.00 | 6.55 0.00 0.00 | 6.55 1.99 79.66 | 0.00 0.00 0.00 | 0.58 1.99 33.18 diff --git a/tests/examples/example12_DH.out b/tests/examples/example12_DH.out index b06a134c..42cfd8ad 100644 --- a/tests/examples/example12_DH.out +++ b/tests/examples/example12_DH.out @@ -4,24 +4,24 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-16 - Simulation Time: 10:46 - Calculation Time: 0.257 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-08-13 + Simulation Time: 10:54 + Calculation Time: 0.363 sec ***SUMMARY OF RESULTS*** End-Use Option: Direct-Use Heat Surface Application: District Heating - Average Direct-Use Heat Production: 19.15 MW + Average Direct-Use Heat Production: 18.19 MW Annual District Heating Demand: 242.90 GWh/year - Average Annual Geothermal Heat Production: 144.70 GWh/year - Average Annual Peaking Fuel Heat Production: 98.20 GWh/year - Direct-Use heat breakeven price (LCOH): 8.72 USD/MMBTU + Average Annual Geothermal Heat Production: 139.79 GWh/year + Average Annual Peaking Fuel Heat Production: 103.11 GWh/year + Direct-Use heat breakeven price (LCOH): 8.92 USD/MMBTU Number of production wells: 2 Number of injection wells: 2 Flowrate per production well: 50.0 kg/sec - Well depth (or total length, if not vertical): 3.5 kilometer + Well depth: 3.5 kilometer Geothermal gradient: 0.0295 degC/m @@ -31,18 +31,18 @@ Simulation Metadata Interest Rate: 5.00 Accrued financing during construction: 0.00 Project lifetime: 30 yr - Capacity factor: 86.3 % - Project NPV: -17.76 MUSD - Project IRR: 2.02 % - Project VIR=PI=PIR: 0.61 - Project MOIC: 0.16 - Project Payback Period: 22.82 yr + Capacity factor: 87.8 % + Project NPV: -18.52 MUSD + Project IRR: 1.76 % + Project VIR=PI=PIR: 0.59 + Project MOIC: 0.14 + Project Payback Period: 23.59 yr ***ENGINEERING PARAMETERS*** Number of Production Wells: 2 Number of Injection Wells: 2 - Well depth (or total length, if not vertical): 3.5 kilometer + Well depth: 3.5 kilometer Water loss rate: 0.0 Pump efficiency: 80.0 Injection temperature: 50.0 degC @@ -71,7 +71,7 @@ Simulation Metadata They are only used for calculating remaining heat content. Reservoir volume provided as input Reservoir volume: 125000000 m**3 - Reservoir hydrostatic pressure: 35230.39 kPa + Reservoir hydrostatic pressure: 37944.28 kPa Plant outlet pressure: 446.32 kPa Production wellhead pressure: 515.27 kPa Productivity Index: 10.00 kg/sec/bar @@ -86,10 +86,10 @@ Simulation Metadata Average Production Temperature: 109.3 degC Minimum Production Temperature: 106.4 degC Initial Production Temperature: 112.2 degC - Average Reservoir Heat Extraction: 23.94 MW + Average Reservoir Heat Extraction: 22.73 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: 4354.7 kPa + Average Production Well Pump Pressure Drop: -1381.6 kPa ***CAPITAL COSTS (M$)*** @@ -97,44 +97,44 @@ Simulation Metadata Drilling and completion costs: 27.30 MUSD Drilling and completion costs per well: 6.82 MUSD Stimulation costs: 1.00 MUSD - Surface power plant costs: 12.14 MUSD - of which Peaking Boiler Cost: 4.05 MUSD - Field gathering system costs: 2.49 MUSD + Surface power plant costs: 11.80 MUSD + of which Peaking Boiler Cost: 4.12 MUSD + Field gathering system costs: 2.46 MUSD District Heating System Cost: 2.70 MUSD - Total surface equipment costs: 14.64 MUSD + Total surface equipment costs: 14.26 MUSD Exploration costs: 0.00 MUSD - Total capital costs: 45.63 MUSD + Total capital costs: 45.26 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** - Wellfield maintenance costs: 0.48 MUSD/yr - Power plant maintenance costs: 0.72 MUSD/yr + Wellfield maintenance costs: 0.47 MUSD/yr + Power plant maintenance costs: 0.69 MUSD/yr Water costs: 0.00 MUSD/yr - Average Reservoir Pumping Cost: 0.19 MUSD/yr + Average Reservoir Pumping Cost: 0.28 MUSD/yr Annual District Heating O&M Cost: 0.37 MUSD/yr - Average Annual Peaking Fuel Cost: 3.15 MUSD/yr - Total operating and maintenance costs: 1.75 MUSD/yr + Average Annual Peaking Fuel Cost: 3.31 MUSD/yr + Total operating and maintenance costs: 1.80 MUSD/yr ***SURFACE EQUIPMENT SIMULATION RESULTS*** - Maximum Net Heat Production: 20.10 MW - Average Net Heat Production: 19.15 MW - Minimum Net Heat Production: 18.21 MW - Initial Net Heat Production: 20.10 MW - Average Annual Heat Production: 143.14 GWh + Maximum Net Heat Production: 19.09 MW + Average Net Heat Production: 18.19 MW + Minimum Net Heat Production: 17.29 MW + Initial Net Heat Production: 19.09 MW + Average Annual Heat Production: 138.28 GWh Annual District Heating Demand: 242.90 GWh/year Maximum Daily District Heating Demand: 1683.32 MWh/day Average Daily District Heating Demand: 665.47 MWh/day Minimum Daily District Heating Demand: 216.86 MWh/day - Maximum Geothermal Heating Production: 20.08 MW - Average Geothermal Heating Production: 16.52 MW + Maximum Geothermal Heating Production: 19.07 MW + Average Geothermal Heating Production: 15.96 MW Minimum Geothermal Heating Production: 9.04 MW - Maximum Peaking Boiler Heat Production: 51.93 MW - Average Peaking Boiler Heat Production: 11.21 MW + Maximum Peaking Boiler Heat Production: 52.85 MW + Average Peaking Boiler Heat Production: 11.77 MW Minimum Peaking Boiler Heat Production: 0.00 MW - Average Pumping Power: 0.37 MW + Average Pumping Power: 0.53 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -142,36 +142,36 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP GEOTHERMAL DRAWDOWN TEMPERATURE POWER HEAT OUTPUT (deg C) (MWe) (MWt) - 0 1.0000 112.25 0.3605 20.1017 - 1 0.9982 112.05 0.3611 20.0378 - 2 0.9965 111.85 0.3616 19.9739 - 3 0.9947 111.66 0.3621 19.9099 - 4 0.9929 111.46 0.3627 19.8460 - 5 0.9912 111.26 0.3632 19.7821 - 6 0.9894 111.06 0.3637 19.7182 - 7 0.9877 110.86 0.3643 19.6543 - 8 0.9859 110.67 0.3648 19.5903 - 9 0.9841 110.47 0.3654 19.5264 - 10 0.9824 110.27 0.3659 19.4625 - 11 0.9806 110.07 0.3664 19.3986 - 12 0.9788 109.87 0.3670 19.3347 - 13 0.9771 109.68 0.3675 19.2707 - 14 0.9753 109.48 0.3680 19.2068 - 15 0.9735 109.28 0.3685 19.1429 - 16 0.9718 109.08 0.3691 19.0790 - 17 0.9700 108.88 0.3696 19.0150 - 18 0.9683 108.69 0.3701 18.9511 - 19 0.9665 108.49 0.3707 18.8872 - 20 0.9647 108.29 0.3712 18.8233 - 21 0.9630 108.09 0.3717 18.7594 - 22 0.9612 107.90 0.3722 18.6954 - 23 0.9594 107.70 0.3728 18.6315 - 24 0.9577 107.50 0.3733 18.5676 - 25 0.9559 107.30 0.3738 18.5037 - 26 0.9541 107.10 0.3743 18.4397 - 27 0.9524 106.91 0.3749 18.3758 - 28 0.9506 106.71 0.3754 18.3119 - 29 0.9489 106.51 0.3759 18.2480 + 0 1.0000 112.25 0.5312 19.0875 + 1 0.9982 112.05 0.5312 19.0268 + 2 0.9965 111.85 0.5312 18.9661 + 3 0.9947 111.66 0.5312 18.9054 + 4 0.9929 111.46 0.5312 18.8447 + 5 0.9912 111.26 0.5312 18.7840 + 6 0.9894 111.06 0.5312 18.7233 + 7 0.9877 110.86 0.5312 18.6626 + 8 0.9859 110.67 0.5312 18.6019 + 9 0.9841 110.47 0.5312 18.5412 + 10 0.9824 110.27 0.5312 18.4805 + 11 0.9806 110.07 0.5312 18.4198 + 12 0.9788 109.87 0.5312 18.3591 + 13 0.9771 109.68 0.5312 18.2984 + 14 0.9753 109.48 0.5312 18.2377 + 15 0.9735 109.28 0.5312 18.1770 + 16 0.9718 109.08 0.5312 18.1164 + 17 0.9700 108.88 0.5312 18.0557 + 18 0.9683 108.69 0.5312 17.9950 + 19 0.9665 108.49 0.5312 17.9343 + 20 0.9647 108.29 0.5312 17.8736 + 21 0.9630 108.09 0.5312 17.8129 + 22 0.9612 107.90 0.5312 17.7522 + 23 0.9594 107.70 0.5312 17.6915 + 24 0.9577 107.50 0.5312 17.6308 + 25 0.9559 107.30 0.5312 17.5701 + 26 0.9541 107.10 0.5312 17.5094 + 27 0.9524 106.91 0.5312 17.4487 + 28 0.9506 106.71 0.5312 17.3880 + 29 0.9489 106.51 0.5312 17.3273 ******************************************************************* @@ -180,36 +180,36 @@ Simulation Metadata YEAR GEOTHERMAL PEAKING BOILER RESERVOIR HEAT RESERVOIR PERCENTAGE OF HEATING PROVIDED HEATING PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (GWh/year) (10^15 J) (%) - 1 149.3 93.6 186.65 21.35 3.05 - 2 149.0 93.9 186.26 20.68 6.10 - 3 148.7 94.2 185.87 20.01 9.13 - 4 148.4 94.5 185.48 19.34 12.17 - 5 148.1 94.8 185.08 18.68 15.19 - 6 147.7 95.1 184.69 18.01 18.21 - 7 147.4 95.5 184.29 17.35 21.22 - 8 147.1 95.8 183.89 16.69 24.23 - 9 146.8 96.1 183.49 16.03 27.23 - 10 146.5 96.4 183.09 15.37 30.22 - 11 146.2 96.7 182.69 14.71 33.21 - 12 145.8 97.1 182.29 14.05 36.19 - 13 145.5 97.4 181.89 13.40 39.16 - 14 145.2 97.7 181.49 12.74 42.13 - 15 144.9 98.0 181.09 12.09 45.09 - 16 144.5 98.3 180.69 11.44 48.04 - 17 144.2 98.7 180.29 10.79 50.99 - 18 143.9 99.0 179.89 10.15 53.93 - 19 143.6 99.3 179.48 9.50 56.87 - 20 143.3 99.6 179.08 8.85 59.79 - 21 142.9 100.0 178.68 8.21 62.71 - 22 142.6 100.3 178.28 7.57 65.63 - 23 142.3 100.6 177.87 6.93 68.54 - 24 142.0 100.9 177.46 6.29 71.44 - 25 141.6 101.3 177.06 5.65 74.33 - 26 141.3 101.6 176.65 5.02 77.22 - 27 141.0 101.9 176.24 4.38 80.10 - 28 140.7 102.2 175.83 3.75 82.97 - 29 140.3 102.6 175.42 3.12 85.84 - 30 93.4 102.9 116.73 2.70 87.75 + 1 144.3 98.6 180.35 21.37 2.95 + 2 144.0 98.9 179.97 20.72 5.89 + 3 143.7 99.2 179.59 20.08 8.83 + 4 143.4 99.5 179.21 19.43 11.76 + 5 143.1 99.8 178.83 18.79 14.68 + 6 142.8 100.1 178.44 18.15 17.60 + 7 142.4 100.4 178.06 17.51 20.51 + 8 142.1 100.8 177.67 16.87 23.41 + 9 141.8 101.1 177.29 16.23 26.31 + 10 141.5 101.4 176.90 15.59 29.20 + 11 141.2 101.7 176.51 14.96 32.09 + 12 140.9 102.0 176.12 14.32 34.97 + 13 140.6 102.3 175.73 13.69 37.84 + 14 140.3 102.6 175.34 13.06 40.71 + 15 140.0 102.9 174.95 12.43 43.57 + 16 139.6 103.2 174.56 11.80 46.42 + 17 139.3 103.6 174.17 11.17 49.27 + 18 139.0 103.9 173.78 10.55 52.11 + 19 138.7 104.2 173.38 9.92 54.94 + 20 138.4 104.5 172.99 9.30 57.77 + 21 138.1 104.8 172.59 8.68 60.59 + 22 137.8 105.1 172.20 8.06 63.41 + 23 137.4 105.5 171.80 7.44 66.21 + 24 137.1 105.8 171.40 6.82 69.02 + 25 136.8 106.1 171.00 6.21 71.81 + 26 136.5 106.4 170.61 5.59 74.60 + 27 136.2 106.7 170.21 4.98 77.38 + 28 135.8 107.1 169.81 4.37 80.16 + 29 135.5 107.4 169.41 3.76 82.93 + 30 90.2 107.7 112.73 3.35 84.77 ******************************** @@ -219,33 +219,33 @@ Year Electricity | Heat | Since Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | OPEX Net Rev. Net Cashflow Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 -45.63 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -45.63 -45.63 - 2 5.50 0.00 0.00 | 2.50 2.17 3.73 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.17 -43.46 - 3 5.50 0.00 0.00 | 2.50 2.17 7.46 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.17 -41.29 - 4 5.50 0.00 0.00 | 2.50 2.16 11.18 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.16 -39.13 - 5 5.50 0.00 0.00 | 2.50 2.15 14.89 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.15 -36.98 - 6 5.50 0.00 0.00 | 2.50 2.14 18.59 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.14 -34.84 - 7 5.50 0.00 0.00 | 2.50 2.13 22.28 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.13 -32.70 - 8 5.50 0.00 0.00 | 2.50 2.13 25.97 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.13 -30.58 - 9 5.50 0.00 0.00 | 2.50 2.12 29.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.12 -28.46 - 10 5.50 0.00 0.00 | 2.50 2.11 33.31 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.11 -26.35 - 11 5.50 0.00 0.00 | 2.50 2.10 36.98 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.10 -24.24 - 12 5.50 0.00 0.00 | 2.50 2.10 40.63 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.10 -22.15 - 13 5.50 0.00 0.00 | 2.50 2.09 44.28 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.09 -20.06 - 14 5.50 0.00 0.00 | 2.50 2.08 47.91 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.08 -17.98 - 15 5.50 0.00 0.00 | 2.50 2.07 51.54 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.07 -15.91 - 16 5.50 0.00 0.00 | 2.50 2.06 55.16 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.06 -13.85 - 17 5.50 0.00 0.00 | 2.50 2.05 58.78 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.05 -11.79 - 18 5.50 0.00 0.00 | 2.50 2.05 62.38 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.05 -9.75 - 19 5.50 0.00 0.00 | 2.50 2.04 65.98 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.04 -7.71 - 20 5.50 0.00 0.00 | 2.50 2.03 69.57 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.03 -5.68 - 21 5.50 0.00 0.00 | 2.50 2.02 73.15 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.02 -3.65 - 22 5.50 0.00 0.00 | 2.50 2.01 76.73 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.01 -1.64 - 23 5.50 0.00 0.00 | 2.50 2.01 80.29 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.01 0.37 - 24 5.50 0.00 0.00 | 2.50 2.00 83.85 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 2.00 2.37 - 25 5.50 0.00 0.00 | 2.50 1.99 87.40 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 1.99 4.36 - 26 5.50 0.00 0.00 | 2.50 1.98 90.94 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 1.98 6.34 - 27 5.50 0.00 0.00 | 2.50 1.97 94.47 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 1.97 8.31 - 28 5.50 0.00 0.00 | 2.50 1.97 98.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 1.97 10.28 - 29 5.50 0.00 0.00 | 2.50 1.96 101.51 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 1.96 12.24 - 30 5.50 0.00 0.00 | 2.50 1.95 105.02 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.56 1.95 14.19 + 1 0.00 0.00 0.00 | 0.00 -45.26 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -45.26 -45.26 + 2 5.50 0.00 0.00 | 2.50 2.09 3.61 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.52 2.09 -43.17 + 3 5.50 0.00 0.00 | 2.50 2.08 7.21 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.52 2.08 -41.10 + 4 5.50 0.00 0.00 | 2.50 2.07 10.80 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.52 2.07 -39.02 + 5 5.50 0.00 0.00 | 2.50 2.06 14.38 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.52 2.06 -36.96 + 6 5.50 0.00 0.00 | 2.50 2.06 17.96 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.52 2.06 -34.90 + 7 5.50 0.00 0.00 | 2.50 2.05 21.53 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.52 2.05 -32.85 + 8 5.50 0.00 0.00 | 2.50 2.04 25.09 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.52 2.04 -30.81 + 9 5.50 0.00 0.00 | 2.50 2.03 28.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.52 2.03 -28.78 + 10 5.50 0.00 0.00 | 2.50 2.03 32.19 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.52 2.03 -26.75 + 11 5.50 0.00 0.00 | 2.50 2.02 35.73 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.52 2.02 -24.73 + 12 5.50 0.00 0.00 | 2.50 2.01 39.26 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.52 2.01 -22.72 + 13 5.50 0.00 0.00 | 2.50 2.00 42.78 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.52 2.00 -20.72 + 14 5.50 0.00 0.00 | 2.50 1.99 46.29 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.52 1.99 -18.73 + 15 5.50 0.00 0.00 | 2.50 1.99 49.80 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.52 1.99 -16.74 + 16 5.50 0.00 0.00 | 2.50 1.98 53.30 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.52 1.98 -14.76 + 17 5.50 0.00 0.00 | 2.50 1.97 56.79 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.52 1.97 -12.79 + 18 5.50 0.00 0.00 | 2.50 1.96 60.27 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.52 1.96 -10.82 + 19 5.50 0.00 0.00 | 2.50 1.96 63.75 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.52 1.96 -8.87 + 20 5.50 0.00 0.00 | 2.50 1.95 67.22 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.52 1.95 -6.92 + 21 5.50 0.00 0.00 | 2.50 1.94 70.68 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.52 1.94 -4.98 + 22 5.50 0.00 0.00 | 2.50 1.93 74.13 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.52 1.93 -3.05 + 23 5.50 0.00 0.00 | 2.50 1.92 77.57 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.52 1.92 -1.12 + 24 5.50 0.00 0.00 | 2.50 1.92 81.01 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.52 1.92 0.79 + 25 5.50 0.00 0.00 | 2.50 1.91 84.44 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.52 1.91 2.70 + 26 5.50 0.00 0.00 | 2.50 1.90 87.86 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.52 1.90 4.60 + 27 5.50 0.00 0.00 | 2.50 1.89 91.27 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.52 1.89 6.49 + 28 5.50 0.00 0.00 | 2.50 1.88 94.67 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.52 1.88 8.38 + 29 5.50 0.00 0.00 | 2.50 1.88 98.07 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.52 1.88 10.25 + 30 5.50 0.00 0.00 | 2.50 1.87 101.46 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.52 1.87 12.12 diff --git a/tests/examples/example13.out b/tests/examples/example13.out index a6426ace..78597b4f 100644 --- a/tests/examples/example13.out +++ b/tests/examples/example13.out @@ -4,22 +4,22 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-16 - Simulation Time: 10:29 - Calculation Time: 0.088 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-08-13 + Simulation Time: 10:54 + Calculation Time: 0.138 sec ***SUMMARY OF RESULTS*** End-Use Option: Cogeneration Bottoming Cycle, Electricity sales considered as extra income - Average Net Electricity Production: 3.12 MW - Average Direct-Use Heat Production: 15.20 MW - Electricity breakeven price: 18.46 cents/kWh - Direct-Use heat breakeven price (LCOH): 7.30 USD/MMBTU + Average Net Electricity Production: 3.17 MW + Average Direct-Use Heat Production: 14.28 MW + Electricity breakeven price: 18.40 cents/kWh + Direct-Use heat breakeven price (LCOH): 7.34 USD/MMBTU Number of production wells: 2 Number of injection wells: 2 Flowrate per production well: 50.0 kg/sec - Well depth (or total length, if not vertical): 4.0 kilometer + Well depth: 4.0 kilometer Geothermal gradient: 0.0500 degC/m @@ -30,18 +30,18 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 80.0 % - Project NPV: -45.14 MUSD - Project IRR: -6.58 % - Project VIR=PI=PIR: 0.20 - Project MOIC: -0.23 + Project NPV: -45.96 MUSD + Project IRR: -7.45 % + Project VIR=PI=PIR: 0.18 + Project MOIC: -0.25 Project Payback Period: N/A - CHP: Percent cost allocation for electrical plant: 60.94% + CHP: Percent cost allocation for electrical plant: 62.41% ***ENGINEERING PARAMETERS*** Number of Production Wells: 2 Number of Injection Wells: 2 - Well depth (or total length, if not vertical): 4.0 kilometer + Well depth: 4.0 kilometer Water loss rate: 0.0 Pump efficiency: 80.0 Injection temperature: 50.0 degC @@ -71,7 +71,7 @@ Simulation Metadata They are only used for calculating remaining heat content. Reservoir volume provided as input Reservoir volume: 125000000 m**3 - Reservoir hydrostatic pressure: 39028.92 kPa + Reservoir hydrostatic pressure: 42298.61 kPa Plant outlet pressure: 2260.87 kPa Production wellhead pressure: 2329.82 kPa Productivity Index: 10.00 kg/sec/bar @@ -86,10 +86,10 @@ Simulation Metadata Average Production Temperature: 197.0 degC Minimum Production Temperature: 184.4 degC Initial Production Temperature: 209.0 degC - Average Reservoir Heat Extraction: 59.46 MW + Average Reservoir Heat Extraction: 55.86 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: 1894.3 kPa + Average Production Well Pump Pressure Drop: -1178.2 kPa ***CAPITAL COSTS (M$)*** @@ -97,19 +97,19 @@ Simulation Metadata Drilling and completion costs: 33.28 MUSD Drilling and completion costs per well: 8.32 MUSD Stimulation costs: 1.00 MUSD - Surface power plant costs: 19.67 MUSD - Field gathering system costs: 2.33 MUSD - Total surface equipment costs: 22.01 MUSD + Surface power plant costs: 19.21 MUSD + Field gathering system costs: 2.27 MUSD + Total surface equipment costs: 21.48 MUSD Exploration costs: 0.00 MUSD - Total capital costs: 56.29 MUSD + Total capital costs: 55.76 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** - Wellfield maintenance costs: 0.69 MUSD/yr - Power plant maintenance costs: 1.29 MUSD/yr + Wellfield maintenance costs: 0.68 MUSD/yr + Power plant maintenance costs: 1.25 MUSD/yr Water costs: 0.00 MUSD/yr - Total operating and maintenance costs: 3.11 MUSD/yr + Total operating and maintenance costs: 3.07 MUSD/yr ***SURFACE EQUIPMENT SIMULATION RESULTS*** @@ -120,18 +120,18 @@ Simulation Metadata 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 + Average Net Electricity Generation: 3.17 MW + Minimum Net Electricity Generation: 3.17 MW Initial Net Electricity Generation: 3.17 MW Average Annual Total Electricity Generation: 23.57 GWh - Average Annual Net Electricity Generation: 21.62 GWh - Initial pumping power/net installed power: 7.31 % - Maximum Net Heat Production: 19.09 MW - Average Net Heat Production: 15.20 MW - Minimum Net Heat Production: 11.14 MW - Initial Net Heat Production: 19.09 MW - Average Annual Heat Production: 105.36 GWh - Average Pumping Power: 0.28 MW + Average Annual Net Electricity Generation: 21.98 GWh + Initial pumping power/net installed power: 7.25 % + Maximum Net Heat Production: 17.94 MW + Average Net Heat Production: 14.28 MW + Minimum Net Heat Production: 10.47 MW + Initial Net Heat Production: 17.94 MW + Average Annual Heat Production: 98.98 GWh + Average Pumping Power: 0.23 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -139,36 +139,36 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET NET FIRST LAW DRAWDOWN TEMPERATURE POWER POWER HEAT EFFICIENCY (deg C) (MW) (MW) (MW) (%) - 0 1.0000 209.00 0.2316 3.1701 19.0936 7.8367 - 1 0.9922 207.36 0.2387 3.1631 18.5634 7.8192 - 2 0.9843 205.72 0.2457 3.1561 18.0333 7.8019 - 3 0.9765 204.09 0.2526 3.1491 17.5031 7.7847 - 4 0.9686 202.45 0.2595 3.1422 16.9730 7.7677 - 5 0.9608 200.81 0.2664 3.1354 16.4428 7.7507 - 6 0.9530 199.17 0.2732 3.1286 15.9127 7.7339 - 7 0.9451 197.53 0.2799 3.1218 15.3825 7.7172 - 8 0.9373 195.89 0.2867 3.1151 14.8524 7.7006 - 9 0.9295 194.26 0.2933 3.1084 14.3222 7.6841 - 10 0.9216 192.62 0.2999 3.1018 13.7920 7.6677 - 11 0.9138 190.98 0.3065 3.0952 13.2619 7.6515 - 12 0.9059 189.34 0.3130 3.0887 12.7317 7.6354 - 13 0.8981 187.70 0.3195 3.0822 12.2016 7.6194 - 14 0.8903 186.07 0.3259 3.0758 11.6714 7.6035 - 15 0.8824 184.43 0.3323 3.0694 11.1413 7.5877 - 16 0.9948 207.91 0.2363 3.1654 18.7402 7.8250 - 17 0.9869 206.27 0.2433 3.1584 18.2100 7.8077 - 18 0.9791 204.63 0.2503 3.1514 17.6798 7.7904 - 19 0.9713 202.99 0.2572 3.1445 17.1497 7.7733 - 20 0.9634 201.36 0.2641 3.1376 16.6195 7.7563 - 21 0.9556 199.72 0.2709 3.1308 16.0894 7.7395 - 22 0.9477 198.08 0.2777 3.1240 15.5592 7.7227 - 23 0.9399 196.44 0.2844 3.1173 15.0291 7.7061 - 24 0.9321 194.80 0.2911 3.1106 14.4989 7.6896 - 25 0.9242 193.16 0.2977 3.1040 13.9688 7.6732 - 26 0.9164 191.53 0.3043 3.0974 13.4386 7.6569 - 27 0.9086 189.89 0.3109 3.0909 12.9084 7.6407 - 28 0.9007 188.25 0.3174 3.0844 12.3783 7.6247 - 29 0.8929 186.61 0.3238 3.0779 11.8481 7.6088 + 0 1.0000 209.00 0.2300 3.1717 17.9373 8.3461 + 1 0.9922 207.36 0.2300 3.1717 17.4392 8.3461 + 2 0.9843 205.72 0.2300 3.1717 16.9412 8.3461 + 3 0.9765 204.09 0.2300 3.1717 16.4431 8.3461 + 4 0.9686 202.45 0.2300 3.1717 15.9451 8.3461 + 5 0.9608 200.81 0.2300 3.1717 15.4470 8.3461 + 6 0.9530 199.17 0.2300 3.1717 14.9490 8.3461 + 7 0.9451 197.53 0.2300 3.1717 14.4509 8.3461 + 8 0.9373 195.89 0.2300 3.1717 13.9529 8.3461 + 9 0.9295 194.26 0.2300 3.1717 13.4548 8.3461 + 10 0.9216 192.62 0.2300 3.1717 12.9568 8.3461 + 11 0.9138 190.98 0.2300 3.1717 12.4587 8.3461 + 12 0.9059 189.34 0.2300 3.1717 11.9607 8.3461 + 13 0.8981 187.70 0.2300 3.1717 11.4626 8.3461 + 14 0.8903 186.07 0.2300 3.1717 10.9646 8.3461 + 15 0.8824 184.43 0.2300 3.1717 10.4665 8.3461 + 16 0.9948 207.91 0.2300 3.1717 17.6053 8.3461 + 17 0.9869 206.27 0.2300 3.1717 17.1072 8.3461 + 18 0.9791 204.63 0.2300 3.1717 16.6092 8.3461 + 19 0.9713 202.99 0.2300 3.1717 16.1111 8.3461 + 20 0.9634 201.36 0.2300 3.1717 15.6131 8.3461 + 21 0.9556 199.72 0.2300 3.1717 15.1150 8.3461 + 22 0.9477 198.08 0.2300 3.1717 14.6170 8.3461 + 23 0.9399 196.44 0.2300 3.1717 14.1189 8.3461 + 24 0.9321 194.80 0.2300 3.1717 13.6209 8.3461 + 25 0.9242 193.16 0.2300 3.1717 13.1228 8.3461 + 26 0.9164 191.53 0.2300 3.1717 12.6248 8.3461 + 27 0.9086 189.89 0.2300 3.1717 12.1267 8.3461 + 28 0.9007 188.25 0.2300 3.1717 11.6287 8.3461 + 29 0.8929 186.61 0.2300 3.1717 11.1306 8.3461 ******************************************************************* @@ -177,36 +177,36 @@ Simulation Metadata YEAR HEAT ELECTRICITY HEAT RESERVOIR PERCENTAGE OF PROVIDED PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (GWh/year) (10^15 J) (%) - 1 132.0 22.2 448.43 53.06 2.95 - 2 128.2 22.1 443.78 51.46 5.87 - 3 124.5 22.1 439.14 49.88 8.77 - 4 120.8 22.0 434.50 48.32 11.63 - 5 117.1 22.0 429.85 46.77 14.46 - 6 113.4 21.9 425.21 45.24 17.26 - 7 109.7 21.9 420.56 43.73 20.03 - 8 105.9 21.9 415.92 42.23 22.76 - 9 102.2 21.8 411.28 40.75 25.47 - 10 98.5 21.8 406.63 39.28 28.15 - 11 94.8 21.7 401.99 37.84 30.80 - 12 91.1 21.7 397.34 36.41 33.41 - 13 87.4 21.6 392.70 34.99 36.00 - 14 83.7 21.6 388.06 33.60 38.55 - 15 79.9 21.5 383.41 32.22 41.08 - 16 123.7 22.1 438.11 30.64 43.96 - 17 129.5 22.2 445.33 29.03 46.90 - 18 125.8 22.1 440.69 27.45 49.80 - 19 122.0 22.1 436.04 25.88 52.67 - 20 118.3 22.0 431.40 24.33 55.51 - 21 114.6 22.0 426.76 22.79 58.32 - 22 110.9 21.9 422.11 21.27 61.10 - 23 107.2 21.9 417.47 19.77 63.85 - 24 103.5 21.8 412.82 18.28 66.56 - 25 99.8 21.8 408.18 16.81 69.25 - 26 96.0 21.7 403.54 15.36 71.91 - 27 92.3 21.7 398.89 13.92 74.54 - 28 88.6 21.6 394.25 12.50 77.13 - 29 84.9 21.6 389.60 11.10 79.70 - 30 54.5 14.4 257.16 10.17 81.39 + 1 124.0 22.2 421.27 53.16 2.77 + 2 120.5 22.2 416.91 51.66 5.52 + 3 117.0 22.2 412.55 50.17 8.24 + 4 113.5 22.2 408.18 48.70 10.92 + 5 110.0 22.2 403.82 47.25 13.58 + 6 106.5 22.2 399.46 45.81 16.21 + 7 103.0 22.2 395.09 44.39 18.81 + 8 99.5 22.2 390.73 42.98 21.39 + 9 96.0 22.2 386.37 41.59 23.93 + 10 92.5 22.2 382.01 40.22 26.45 + 11 89.1 22.2 377.64 38.86 28.93 + 12 85.6 22.2 373.28 37.51 31.39 + 13 82.1 22.2 368.92 36.18 33.82 + 14 78.6 22.2 364.55 34.87 36.22 + 15 75.1 22.2 360.19 33.58 38.59 + 16 116.2 22.2 411.58 32.09 41.30 + 17 121.6 22.2 418.36 30.59 44.06 + 18 118.1 22.2 414.00 29.10 46.78 + 19 114.7 22.2 409.64 27.62 49.48 + 20 111.2 22.2 405.27 26.16 52.15 + 21 107.7 22.2 400.91 24.72 54.79 + 22 104.2 22.2 396.55 23.29 57.40 + 23 100.7 22.2 392.19 21.88 59.98 + 24 97.2 22.2 387.82 20.48 62.53 + 25 93.7 22.2 383.46 19.10 65.06 + 26 90.2 22.2 379.10 17.74 67.55 + 27 86.7 22.2 374.73 16.39 70.02 + 28 83.2 22.2 370.37 15.06 72.46 + 29 79.7 22.2 366.01 13.74 74.87 + 30 51.2 14.8 241.58 12.87 76.46 ******************************** @@ -216,33 +216,33 @@ Year Electricity | Heat | Since Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | OPEX Net Rev. Net Cashflow Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -56.29 -56.29 - 2 5.50 1.22 1.22 | 2.50 3.30 3.30 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 1.40 -54.89 - 3 5.50 1.22 2.44 | 2.50 3.21 6.50 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 1.31 -53.58 - 4 5.50 1.22 3.65 | 2.50 3.11 9.62 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 1.21 -52.37 - 5 5.50 1.21 4.87 | 2.50 3.02 12.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 1.12 -51.25 - 6 5.50 1.21 6.08 | 2.50 2.93 15.56 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 1.02 -50.23 - 7 5.50 1.21 7.28 | 2.50 2.83 18.40 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.93 -49.30 - 8 5.50 1.20 8.49 | 2.50 2.74 21.14 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.83 -48.47 - 9 5.50 1.20 9.69 | 2.50 2.65 23.79 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.74 -47.73 - 10 5.50 1.20 10.89 | 2.50 2.56 26.35 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.64 -47.09 - 11 5.50 1.20 12.09 | 2.50 2.46 28.81 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.54 -46.55 - 12 5.50 1.19 13.28 | 2.50 2.37 31.18 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.45 -46.10 - 13 5.50 1.19 14.47 | 2.50 2.28 33.45 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.35 -45.74 - 14 5.50 1.19 15.66 | 2.50 2.18 35.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.26 -45.48 - 15 5.50 1.19 16.85 | 2.50 2.09 37.73 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.16 -45.32 - 16 5.50 1.18 18.03 | 2.50 2.00 39.73 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.07 -45.25 - 17 5.50 1.21 19.25 | 2.50 3.09 42.82 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 1.19 -44.06 - 18 5.50 1.22 20.47 | 2.50 3.24 46.06 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 1.34 -42.72 - 19 5.50 1.22 21.68 | 2.50 3.14 49.20 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 1.25 -41.47 - 20 5.50 1.21 22.90 | 2.50 3.05 52.25 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 1.15 -40.32 - 21 5.50 1.21 24.11 | 2.50 2.96 55.21 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 1.05 -39.27 - 22 5.50 1.21 25.31 | 2.50 2.87 58.08 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.96 -38.31 - 23 5.50 1.21 26.52 | 2.50 2.77 60.85 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.86 -37.45 - 24 5.50 1.20 27.72 | 2.50 2.68 63.53 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.77 -36.68 - 25 5.50 1.20 28.92 | 2.50 2.59 66.11 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.67 -36.01 - 26 5.50 1.20 30.12 | 2.50 2.49 68.61 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.58 -35.43 - 27 5.50 1.20 31.32 | 2.50 2.40 71.01 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.48 -34.95 - 28 5.50 1.19 32.51 | 2.50 2.31 73.32 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.39 -34.56 - 29 5.50 1.19 33.70 | 2.50 2.22 75.53 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.29 -34.27 - 30 5.50 1.19 34.89 | 2.50 2.12 77.65 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.11 0.20 -34.08 + 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -55.76 -55.76 + 2 5.50 1.22 1.22 | 2.50 3.10 3.10 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.07 1.25 -54.51 + 3 5.50 1.22 2.45 | 2.50 3.01 6.11 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.07 1.17 -53.34 + 4 5.50 1.22 3.67 | 2.50 2.92 9.04 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.07 1.08 -52.26 + 5 5.50 1.22 4.89 | 2.50 2.84 11.87 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.07 0.99 -51.27 + 6 5.50 1.22 6.11 | 2.50 2.75 14.62 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.07 0.91 -50.36 + 7 5.50 1.22 7.34 | 2.50 2.66 17.29 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.07 0.82 -49.54 + 8 5.50 1.22 8.56 | 2.50 2.58 19.86 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.07 0.73 -48.81 + 9 5.50 1.22 9.78 | 2.50 2.49 22.35 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.07 0.64 -48.17 + 10 5.50 1.22 11.00 | 2.50 2.40 24.75 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.07 0.56 -47.61 + 11 5.50 1.22 12.23 | 2.50 2.31 27.06 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.07 0.47 -47.14 + 12 5.50 1.22 13.45 | 2.50 2.23 29.29 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.07 0.38 -46.76 + 13 5.50 1.22 14.67 | 2.50 2.14 31.43 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.07 0.30 -46.46 + 14 5.50 1.22 15.89 | 2.50 2.05 33.48 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.07 0.21 -46.25 + 15 5.50 1.22 17.12 | 2.50 1.96 35.45 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.07 0.12 -46.13 + 16 5.50 1.22 18.34 | 2.50 1.88 37.32 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.07 0.03 -46.10 + 17 5.50 1.22 19.56 | 2.50 2.91 40.23 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.07 1.06 -45.04 + 18 5.50 1.22 20.78 | 2.50 3.04 43.27 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.07 1.20 -43.84 + 19 5.50 1.22 22.01 | 2.50 2.95 46.22 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.07 1.11 -42.73 + 20 5.50 1.22 23.23 | 2.50 2.87 49.09 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.07 1.02 -41.71 + 21 5.50 1.22 24.45 | 2.50 2.78 51.87 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.07 0.93 -40.78 + 22 5.50 1.22 25.67 | 2.50 2.69 54.56 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.07 0.85 -39.93 + 23 5.50 1.22 26.90 | 2.50 2.60 57.16 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.07 0.76 -39.17 + 24 5.50 1.22 28.12 | 2.50 2.52 59.68 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.07 0.67 -38.50 + 25 5.50 1.22 29.34 | 2.50 2.43 62.11 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.07 0.59 -37.91 + 26 5.50 1.22 30.56 | 2.50 2.34 64.45 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.07 0.50 -37.41 + 27 5.50 1.22 31.79 | 2.50 2.26 66.71 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.07 0.41 -37.00 + 28 5.50 1.22 33.01 | 2.50 2.17 68.88 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.07 0.32 -36.68 + 29 5.50 1.22 34.23 | 2.50 2.08 70.96 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.07 0.24 -36.44 + 30 5.50 1.22 35.45 | 2.50 1.99 72.95 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.07 0.15 -36.29 diff --git a/tests/examples/example13.txt b/tests/examples/example13.txt index b5957819..1039c5ea 100644 --- a/tests/examples/example13.txt +++ b/tests/examples/example13.txt @@ -41,6 +41,7 @@ Utilization Factor,0.8, --- [-] Surface Temperature,12, --- [deg.C] Ambient Temperature,12, --- [deg.C] End-Use Efficiency Factor,0.8, --- [-] +Power Plant Type, 1 District Heating Demand Option,1, --- Should be 1 or 2. See manual or below for option details District Heating Demand File Name,Examples/cornell_heat_demand.csv, --- hourly MW thermal demand in a CSV file diff --git a/tests/examples/example1_addons.out b/tests/examples/example1_addons.out index 4d76179b..eb0e037e 100644 --- a/tests/examples/example1_addons.out +++ b/tests/examples/example1_addons.out @@ -4,22 +4,22 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-16 - Simulation Time: 10:26 - Calculation Time: 0.937 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-08-13 + Simulation Time: 10:36 + Calculation Time: 1.783 sec ***SUMMARY OF RESULTS*** End-Use Option: Electricity - Average Net Electricity Production: 5.37 MW - Electricity breakeven price: 1.75 cents/kWh + Average Net Electricity Production: 5.26 MW + Electricity breakeven price: 1.80 cents/kWh Number of production wells: 2 Number of injection wells: 2 Flowrate per production well: 55.0 kg/sec - Well depth (or total length, if not vertical): 3.0 kilometer + Well depth: 3.0 kilometer Geothermal gradient: 0.0500 degC/m - Total Avoided Carbon Emissions: 470164.97 metric tonnes + Total Avoided Carbon Emissions: 460481.77 metric tonnes ***ECONOMIC PARAMETERS*** @@ -29,22 +29,22 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: 74.96 MUSD - Project IRR: 20.06 % - Project VIR=PI=PIR: 3.41 - Project MOIC: 36.30 - Project Payback Period: 7.07 yr + Project NPV: 72.86 MUSD + Project IRR: 19.68 % + Project VIR=PI=PIR: 3.33 + Project MOIC: 35.04 + Project Payback Period: 7.18 yr ***ENGINEERING PARAMETERS*** Number of Production Wells: 2 Number of Injection Wells: 2 - Well depth (or total length, if not vertical): 3.0 kilometer + Well depth: 3.0 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: 3.0 degC + Average production well temperature drop: 3.2 degC Flowrate per production well: 55.0 kg/sec Injection well casing ID: 7.000 in Production well casing ID: 7.000 in @@ -67,7 +67,7 @@ Simulation Metadata Well separation: fracture height: 900.00 meter Fracture area: 810000.00 m**2 Reservoir volume: 1000000000 m**3 - Reservoir hydrostatic pressure: 29430.21 kPa + Reservoir hydrostatic pressure: 31442.84 kPa Plant outlet pressure: 1067.94 kPa Production wellhead pressure: 1136.89 kPa Productivity Index: 5.00 kg/sec/bar @@ -79,15 +79,15 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** - Maximum Production Temperature: 167.2 degC - Average Production Temperature: 167.0 degC - Minimum Production Temperature: 165.2 degC - Initial Production Temperature: 165.2 degC - Average Reservoir Heat Extraction: 52.38 MW + Maximum Production Temperature: 167.1 degC + Average Production Temperature: 166.8 degC + Minimum Production Temperature: 165.0 degC + Initial Production Temperature: 165.0 degC + Average Reservoir Heat Extraction: 49.56 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 Production Well Temperature Drop: 3.2 degC + Average Injection Well Pump Pressure Drop: 2231.7 kPa + Average Production Well Pump Pressure Drop: -763.4 kPa ***CAPITAL COSTS (M$)*** @@ -95,12 +95,12 @@ Simulation Metadata Drilling and completion costs: 21.95 MUSD Drilling and completion costs per well: 5.49 MUSD Stimulation costs: 3.02 MUSD - Surface power plant costs: 20.78 MUSD + Surface power plant costs: 20.73 MUSD Field gathering system costs: 2.32 MUSD - Total surface equipment costs: 23.10 MUSD - Exploration costs: 5.33 MUSD - Total capital costs: 31.06 MUSD - Annualized capital costs: 1.55 MUSD + Total surface equipment costs: 23.06 MUSD + Exploration costs: 5.53 MUSD + Total capital costs: 31.22 MUSD + Annualized capital costs: 1.56 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** @@ -114,18 +114,18 @@ Simulation Metadata ***SURFACE EQUIPMENT SIMULATION RESULTS*** Initial geofluid availability: 0.11 MW/(kg/s) - Maximum Total Electricity Generation: 5.61 MW - Average Total Electricity Generation: 5.58 MW - Minimum Total Electricity Generation: 5.41 MW - Initial Total Electricity Generation: 5.41 MW - Maximum Net Electricity Generation: 5.40 MW - Average Net Electricity Generation: 5.37 MW - Minimum Net Electricity Generation: 5.20 MW - Initial Net Electricity Generation: 5.20 MW - Average Annual Total Electricity Generation: 43.80 GWh - Average Annual Net Electricity Generation: 42.14 GWh - Initial pumping power/net installed power: 4.12 % - Average Pumping Power: 0.21 MW + Maximum Total Electricity Generation: 5.60 MW + Average Total Electricity Generation: 5.57 MW + Minimum Total Electricity Generation: 5.39 MW + Initial Total Electricity Generation: 5.39 MW + Maximum Net Electricity Generation: 5.29 MW + Average Net Electricity Generation: 5.26 MW + Minimum Net Electricity Generation: 5.08 MW + Initial Net Electricity Generation: 5.08 MW + Average Annual Total Electricity Generation: 43.67 GWh + Average Annual Net Electricity Generation: 41.27 GWh + Initial pumping power/net installed power: 6.04 % + Average Pumping Power: 0.31 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -133,36 +133,36 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET FIRST LAW DRAWDOWN TEMPERATURE POWER POWER EFFICIENCY (degC) (MW) (MW) (%) - 1 1.0000 165.24 0.2141 5.1987 10.0742 - 2 1.0058 166.19 0.2133 5.2932 10.1734 - 3 1.0074 166.47 0.2130 5.3205 10.2019 - 4 1.0083 166.61 0.2129 5.3347 10.2167 - 5 1.0088 166.70 0.2128 5.3441 10.2265 - 6 1.0093 166.77 0.2128 5.3511 10.2337 - 7 1.0096 166.83 0.2127 5.3566 10.2394 - 8 1.0099 166.87 0.2127 5.3611 10.2441 - 9 1.0101 166.91 0.2127 5.3649 10.2480 - 10 1.0103 166.94 0.2126 5.3682 10.2514 - 11 1.0105 166.97 0.2126 5.3710 10.2543 - 12 1.0106 167.00 0.2126 5.3736 10.2570 - 13 1.0108 167.02 0.2126 5.3759 10.2594 - 14 1.0109 167.04 0.2126 5.3779 10.2615 - 15 1.0110 167.06 0.2125 5.3798 10.2635 - 16 1.0111 167.08 0.2125 5.3816 10.2653 - 17 1.0112 167.09 0.2125 5.3832 10.2669 - 18 1.0113 167.11 0.2125 5.3847 10.2685 - 19 1.0114 167.12 0.2125 5.3861 10.2699 - 20 1.0115 167.14 0.2125 5.3874 10.2713 - 21 1.0115 167.15 0.2125 5.3886 10.2726 - 22 1.0116 167.16 0.2125 5.3898 10.2738 - 23 1.0117 167.17 0.2125 5.3909 10.2749 - 24 1.0117 167.18 0.2124 5.3920 10.2760 - 25 1.0118 167.19 0.2124 5.3929 10.2770 - 26 1.0118 167.20 0.2124 5.3939 10.2780 - 27 1.0119 167.21 0.2124 5.3948 10.2789 - 28 1.0119 167.22 0.2124 5.3956 10.2798 - 29 1.0120 167.23 0.2124 5.3965 10.2806 - 30 1.0120 167.23 0.2124 5.3972 10.2814 + 1 1.0000 164.99 0.3069 5.0806 10.4140 + 2 1.0061 165.99 0.3069 5.1791 10.5242 + 3 1.0078 166.28 0.3069 5.2076 10.5559 + 4 1.0087 166.43 0.3069 5.2224 10.5723 + 5 1.0093 166.52 0.3069 5.2323 10.5832 + 6 1.0098 166.60 0.3069 5.2396 10.5913 + 7 1.0101 166.66 0.3069 5.2453 10.5976 + 8 1.0104 166.70 0.3069 5.2500 10.6028 + 9 1.0106 166.74 0.3069 5.2539 10.6072 + 10 1.0109 166.78 0.3069 5.2573 10.6109 + 11 1.0110 166.81 0.3069 5.2603 10.6142 + 12 1.0112 166.83 0.3069 5.2630 10.6172 + 13 1.0113 166.86 0.3069 5.2654 10.6198 + 14 1.0115 166.88 0.3069 5.2675 10.6222 + 15 1.0116 166.90 0.3069 5.2695 10.6244 + 16 1.0117 166.92 0.3069 5.2714 10.6264 + 17 1.0118 166.93 0.3069 5.2730 10.6282 + 18 1.0119 166.95 0.3069 5.2746 10.6300 + 19 1.0120 166.97 0.3069 5.2761 10.6316 + 20 1.0121 166.98 0.3069 5.2774 10.6331 + 21 1.0122 166.99 0.3069 5.2787 10.6345 + 22 1.0122 167.00 0.3069 5.2799 10.6358 + 23 1.0123 167.02 0.3069 5.2811 10.6371 + 24 1.0124 167.03 0.3069 5.2822 10.6383 + 25 1.0124 167.04 0.3069 5.2832 10.6394 + 26 1.0125 167.05 0.3069 5.2842 10.6405 + 27 1.0126 167.06 0.3069 5.2851 10.6416 + 28 1.0126 167.07 0.3069 5.2860 10.6426 + 29 1.0127 167.07 0.3069 5.2869 10.6435 + 30 1.0127 167.08 0.3069 5.2877 10.6444 ******************************************************************* @@ -171,36 +171,36 @@ Simulation Metadata YEAR ELECTRICITY HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 41.4 408.7 322.53 0.45 - 2 41.9 410.7 321.05 0.91 - 3 42.0 411.4 319.57 1.37 - 4 42.1 411.8 318.09 1.83 - 5 42.2 412.1 316.60 2.28 - 6 42.2 412.3 315.12 2.74 - 7 42.3 412.5 313.63 3.20 - 8 42.3 412.7 312.15 3.66 - 9 42.3 412.8 310.66 4.12 - 10 42.4 412.9 309.17 4.58 - 11 42.4 413.0 307.69 5.03 - 12 42.4 413.1 306.20 5.49 - 13 42.4 413.2 304.71 5.95 - 14 42.4 413.2 303.23 6.41 - 15 42.4 413.3 301.74 6.87 - 16 42.5 413.3 300.25 7.33 - 17 42.5 413.4 298.76 7.79 - 18 42.5 413.5 297.27 8.25 - 19 42.5 413.5 295.78 8.71 - 20 42.5 413.5 294.30 9.17 - 21 42.5 413.6 292.81 9.63 - 22 42.5 413.6 291.32 10.09 - 23 42.5 413.7 289.83 10.55 - 24 42.5 413.7 288.34 11.01 - 25 42.5 413.7 286.85 11.47 - 26 42.6 413.8 285.36 11.93 - 27 42.6 413.8 283.87 12.39 - 28 42.6 413.8 282.38 12.85 - 29 42.6 413.9 280.89 13.31 - 30 35.5 344.9 279.65 13.69 + 1 40.5 386.5 322.61 0.43 + 2 41.0 388.5 321.21 0.86 + 3 41.1 389.2 319.81 1.29 + 4 41.2 389.6 318.41 1.73 + 5 41.3 389.9 317.00 2.16 + 6 41.4 390.1 315.60 2.59 + 7 41.4 390.3 314.19 3.03 + 8 41.4 390.4 312.79 3.46 + 9 41.5 390.6 311.38 3.89 + 10 41.5 390.7 309.97 4.33 + 11 41.5 390.8 308.57 4.76 + 12 41.5 390.9 307.16 5.20 + 13 41.5 390.9 305.75 5.63 + 14 41.6 391.0 304.35 6.07 + 15 41.6 391.1 302.94 6.50 + 16 41.6 391.1 301.53 6.94 + 17 41.6 391.2 300.12 7.37 + 18 41.6 391.2 298.71 7.80 + 19 41.6 391.3 297.30 8.24 + 20 41.6 391.3 295.90 8.67 + 21 41.6 391.4 294.49 9.11 + 22 41.7 391.4 293.08 9.54 + 23 41.7 391.4 291.67 9.98 + 24 41.7 391.5 290.26 10.41 + 25 41.7 391.5 288.85 10.85 + 26 41.7 391.5 287.44 11.28 + 27 41.7 391.6 286.03 11.72 + 28 41.7 391.6 284.62 12.15 + 29 41.7 391.6 283.21 12.59 + 30 34.8 326.4 282.04 12.95 ******************************** @@ -210,49 +210,49 @@ Year Electricity | Heat | Since Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | OPEX Net Rev. Net Cashflow Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 -31.06 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -31.06 -31.06 - 2 9.00 5.05 3.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.51 0.51 | -0.82 5.05 -26.01 - 3 9.00 5.10 7.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.52 1.02 | -0.82 5.10 -20.91 - 4 9.00 5.12 11.28 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.52 1.54 | -0.82 5.12 -15.79 - 5 9.00 5.13 15.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.52 2.06 | -0.82 5.13 -10.66 - 6 9.00 5.13 18.87 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.52 2.58 | -0.82 5.13 -5.53 - 7 9.00 5.14 22.67 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.52 3.10 | -0.82 5.14 -0.39 - 8 10.20 6.00 26.98 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.03 0.87 3.96 | -0.82 6.00 5.60 - 9 11.40 6.85 31.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.04 1.21 5.18 | -0.82 6.85 12.46 - 10 12.60 7.71 37.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.04 1.56 6.74 | -0.82 7.71 20.17 - 11 13.80 8.57 42.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.06 1.91 8.65 | -0.82 8.57 28.74 - 12 15.00 9.43 49.34 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.07 2.26 10.91 | -0.82 9.43 38.18 - 13 15.00 9.78 55.70 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.07 2.61 13.52 | -0.82 9.78 47.96 - 14 15.00 10.14 62.06 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.09 2.96 16.47 | -0.82 10.14 58.10 - 15 15.00 10.49 68.43 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.31 19.78 | -0.82 10.49 68.59 - 16 15.00 10.66 74.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.48 23.26 | -0.82 10.66 79.25 - 17 15.00 10.67 81.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.48 26.74 | -0.82 10.67 89.92 - 18 15.00 10.67 87.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.48 30.23 | -0.82 10.67 100.59 - 19 15.00 10.67 93.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.48 33.71 | -0.82 10.67 111.26 - 20 15.00 10.68 100.28 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.48 37.19 | -0.82 10.68 121.94 - 21 15.00 10.68 106.66 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.49 40.68 | -0.82 10.68 132.62 - 22 15.00 10.68 113.04 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.49 44.17 | -0.82 10.68 143.30 - 23 15.00 10.68 119.42 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.49 47.65 | -0.82 10.68 153.98 - 24 15.00 10.68 125.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.49 51.14 | -0.82 10.68 164.66 - 25 15.00 10.69 132.18 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.49 54.63 | -0.82 10.69 175.35 - 26 15.00 10.69 138.56 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.49 58.12 | -0.82 10.69 186.04 - 27 15.00 10.69 144.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.49 61.61 | -0.82 10.69 196.73 - 28 15.00 10.69 151.33 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.49 65.10 | -0.82 10.69 207.42 - 29 15.00 10.69 157.71 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.49 68.59 | -0.82 10.69 218.11 - 30 15.00 10.69 164.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.49 72.08 | -0.82 10.69 228.81 + 1 0.00 -31.22 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -31.22 -31.22 + 2 9.00 4.96 3.65 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.50 0.50 | -0.82 4.96 -26.26 + 3 9.00 5.01 7.33 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.50 1.00 | -0.82 5.01 -21.25 + 4 9.00 5.03 11.04 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.51 1.51 | -0.82 5.03 -16.22 + 5 9.00 5.04 14.75 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.51 2.02 | -0.82 5.04 -11.18 + 6 9.00 5.05 18.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.51 2.52 | -0.82 5.05 -6.14 + 7 9.00 5.05 22.19 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.01 0.51 3.03 | -0.82 5.05 -1.09 + 8 10.20 5.89 26.41 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.03 0.85 3.88 | -0.82 5.89 4.81 + 9 11.40 6.73 31.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.04 1.19 5.07 | -0.82 6.73 11.54 + 10 12.60 7.57 36.36 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.04 1.53 6.60 | -0.82 7.57 19.11 + 11 13.80 8.42 42.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.06 1.87 8.47 | -0.82 8.42 27.53 + 12 15.00 9.26 48.31 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.07 2.21 10.68 | -0.82 9.26 36.78 + 13 15.00 9.60 54.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.07 2.55 13.24 | -0.82 9.60 46.39 + 14 15.00 9.95 60.77 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.09 2.90 16.13 | -0.82 9.95 56.33 + 15 15.00 10.29 67.01 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.24 19.37 | -0.82 10.29 66.63 + 16 15.00 10.47 73.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.41 22.78 | -0.82 10.47 77.09 + 17 15.00 10.47 79.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.41 26.19 | -0.82 10.47 87.56 + 18 15.00 10.47 85.72 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.41 29.60 | -0.82 10.47 98.03 + 19 15.00 10.47 91.97 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.41 33.02 | -0.82 10.47 108.51 + 20 15.00 10.48 98.21 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.41 36.43 | -0.82 10.48 118.98 + 21 15.00 10.48 104.46 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.41 39.84 | -0.82 10.48 129.46 + 22 15.00 10.48 110.70 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.42 43.26 | -0.82 10.48 139.94 + 23 15.00 10.48 116.95 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.42 46.67 | -0.82 10.48 150.43 + 24 15.00 10.49 123.20 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.42 50.09 | -0.82 10.49 160.91 + 25 15.00 10.49 129.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.42 53.51 | -0.82 10.49 171.40 + 26 15.00 10.49 135.71 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.42 56.93 | -0.82 10.49 181.89 + 27 15.00 10.49 141.96 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.42 60.34 | -0.82 10.49 192.38 + 28 15.00 10.49 148.21 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.42 63.76 | -0.82 10.49 202.88 + 29 15.00 10.49 154.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.42 67.18 | -0.82 10.49 213.37 + 30 15.00 10.50 160.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.10 3.42 70.60 | -0.82 10.50 223.87 ***EXTENDED ECONOMICS*** - Adjusted Project LCOE (after incentives, grants, AddOns,etc): 1.75 cents/kWh + Adjusted Project LCOE (after incentives, grants, AddOns,etc): 1.80 cents/kWh Adjusted Project LCOH (after incentives, grants, AddOns,etc): 0.00 USD/MMBTU - Adjusted Project CAPEX (after incentives, grants, AddOns, etc): 101.06 MUSD + Adjusted Project CAPEX (after incentives, grants, AddOns, etc): 101.22 MUSD Adjusted Project OPEX (after incentives, grants, AddOns, etc): 0.88 MUSD - Project NPV (including AddOns): -5.46 MUSD + Project NPV (including AddOns): -7.02 MUSD Project IRR (including AddOns): 0.06 % - Project VIR=PI=PIR (including AddOns): 0.95 - Project MOIC (including AddOns): 1.00 + Project VIR=PI=PIR (including AddOns): 0.93 + Project MOIC (including AddOns): 0.97 Total Add-on CAPEX: 70.00 MUSD Total Add-on OPEX: 1.70 MUSD/yr Total Add-on Net Elec: 25900.00 kW/yr @@ -267,33 +267,33 @@ ________________________________________________________________________________ Year Electricity Heat Add-on Annual AddOn Cumm. AddOn Annual Project Cumm. Project Since Price Revenue Price Revenue Revenue Cash Flow Cash Flow Cash Flow Cash Flow Start (cents/kWh)(MUSD/yr) (cents/kWh)(MUSD/yr) (MUSD/yr) (MUSD/yr) (MUSD) (MUSD/yr) (MUSD) - 1 0.000 0.0023 0.000 0.0000 1.14 -70.00 -70.00 -101.06 -101.06 - 2 0.090 0.0023 0.012 0.0000 1.14 1.14 -68.86 5.68 -95.38 - 3 0.090 0.0023 0.012 0.0000 1.14 1.14 -67.72 5.72 -89.65 - 4 0.090 0.0023 0.012 0.0000 1.14 1.14 -66.59 5.74 -83.92 - 5 0.090 0.0023 0.012 0.0000 1.14 1.14 -65.45 5.75 -78.17 - 6 0.090 0.0023 0.012 0.0000 1.14 1.14 -64.31 5.75 -72.42 - 7 0.090 0.0026 0.012 0.0000 1.14 1.14 -63.17 5.76 -66.66 - 8 0.102 0.0030 0.012 0.0000 1.14 1.14 -62.03 6.27 -60.39 - 9 0.114 0.0033 0.012 0.0000 1.14 1.14 -60.89 6.78 -53.61 - 10 0.126 0.0036 0.022 0.0000 1.14 1.14 -59.75 7.29 -46.32 - 11 0.138 0.0039 0.032 0.0000 1.14 1.14 -58.61 7.80 -38.52 - 12 0.150 0.0039 0.036 0.0000 1.14 1.14 -57.47 8.31 -30.21 - 13 0.150 0.0039 0.036 0.0000 1.14 1.14 -56.33 8.32 -21.89 - 14 0.150 0.0039 0.036 0.0000 1.14 1.14 -55.19 8.32 -13.57 - 15 0.150 0.0039 0.036 0.0000 1.14 1.14 -54.05 8.32 -5.25 - 16 0.150 0.0039 0.036 0.0000 1.14 1.14 -52.91 8.32 3.08 - 17 0.150 0.0039 0.036 0.0000 1.14 1.14 -51.77 8.33 11.40 - 18 0.150 0.0039 0.036 0.0000 1.14 1.14 -50.63 8.33 19.73 - 19 0.150 0.0039 0.036 0.0000 1.14 1.14 -49.49 8.33 28.06 - 20 0.150 0.0039 0.036 0.0000 1.14 1.14 -48.35 8.33 36.39 - 21 0.150 0.0039 0.036 0.0000 1.14 1.14 -47.21 8.33 44.72 - 22 0.150 0.0039 0.036 0.0000 1.14 1.14 -46.07 8.33 53.06 - 23 0.150 0.0039 0.036 0.0000 1.14 1.14 -44.93 8.34 61.39 - 24 0.150 0.0039 0.036 0.0000 1.14 1.14 -43.80 8.34 69.73 - 25 0.150 0.0039 0.036 0.0000 1.14 1.14 -42.66 8.34 78.07 - 26 0.150 0.0039 0.036 0.0000 1.14 1.14 -41.52 8.34 86.41 - 27 0.150 0.0039 0.036 0.0000 1.14 1.14 -40.38 8.34 94.75 - 28 0.150 0.0039 0.036 0.0000 1.14 1.14 -39.24 8.34 103.09 - 29 0.150 0.0039 0.036 0.0000 1.14 1.14 -38.10 8.34 111.43 - 30 0.150 0.0039 0.036 0.0000 1.14 1.14 -36.96 8.34 119.77 + 1 0.000 0.0023 0.000 0.0000 1.14 -70.00 -70.00 -101.22 -101.22 + 2 0.090 0.0023 0.012 0.0000 1.14 1.14 -68.86 5.60 -95.62 + 3 0.090 0.0023 0.012 0.0000 1.14 1.14 -67.72 5.65 -89.97 + 4 0.090 0.0023 0.012 0.0000 1.14 1.14 -66.59 5.66 -84.31 + 5 0.090 0.0023 0.012 0.0000 1.14 1.14 -65.45 5.67 -78.64 + 6 0.090 0.0023 0.012 0.0000 1.14 1.14 -64.31 5.68 -72.97 + 7 0.090 0.0026 0.012 0.0000 1.14 1.14 -63.17 5.68 -67.29 + 8 0.102 0.0030 0.012 0.0000 1.14 1.14 -62.03 6.18 -61.11 + 9 0.114 0.0033 0.012 0.0000 1.14 1.14 -60.89 6.68 -54.43 + 10 0.126 0.0036 0.022 0.0000 1.14 1.14 -59.75 7.18 -47.24 + 11 0.138 0.0039 0.032 0.0000 1.14 1.14 -58.61 7.68 -39.56 + 12 0.150 0.0039 0.036 0.0000 1.14 1.14 -57.47 8.19 -31.37 + 13 0.150 0.0039 0.036 0.0000 1.14 1.14 -56.33 8.19 -23.18 + 14 0.150 0.0039 0.036 0.0000 1.14 1.14 -55.19 8.19 -14.99 + 15 0.150 0.0039 0.036 0.0000 1.14 1.14 -54.05 8.19 -6.80 + 16 0.150 0.0039 0.036 0.0000 1.14 1.14 -52.91 8.20 1.40 + 17 0.150 0.0039 0.036 0.0000 1.14 1.14 -51.77 8.20 9.59 + 18 0.150 0.0039 0.036 0.0000 1.14 1.14 -50.63 8.20 17.79 + 19 0.150 0.0039 0.036 0.0000 1.14 1.14 -49.49 8.20 26.00 + 20 0.150 0.0039 0.036 0.0000 1.14 1.14 -48.35 8.20 34.20 + 21 0.150 0.0039 0.036 0.0000 1.14 1.14 -47.21 8.20 42.40 + 22 0.150 0.0039 0.036 0.0000 1.14 1.14 -46.07 8.21 50.61 + 23 0.150 0.0039 0.036 0.0000 1.14 1.14 -44.93 8.21 58.82 + 24 0.150 0.0039 0.036 0.0000 1.14 1.14 -43.80 8.21 67.03 + 25 0.150 0.0039 0.036 0.0000 1.14 1.14 -42.66 8.21 75.24 + 26 0.150 0.0039 0.036 0.0000 1.14 1.14 -41.52 8.21 83.45 + 27 0.150 0.0039 0.036 0.0000 1.14 1.14 -40.38 8.21 91.66 + 28 0.150 0.0039 0.036 0.0000 1.14 1.14 -39.24 8.21 99.88 + 29 0.150 0.0039 0.036 0.0000 1.14 1.14 -38.10 8.21 108.09 + 30 0.150 0.0039 0.036 0.0000 1.14 1.14 -36.96 8.22 116.31 diff --git a/tests/examples/example2.out b/tests/examples/example2.out index 72dfee10..2e482193 100644 --- a/tests/examples/example2.out +++ b/tests/examples/example2.out @@ -4,20 +4,20 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-16 - Simulation Time: 10:33 - Calculation Time: 0.365 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-08-13 + Simulation Time: 10:48 + Calculation Time: 0.634 sec ***SUMMARY OF RESULTS*** End-Use Option: Direct-Use Heat - Average Direct-Use Heat Production: 21.03 MW - Direct-Use heat breakeven price (LCOH): 7.23 USD/MMBTU + Average Direct-Use Heat Production: 20.11 MW + Direct-Use heat breakeven price (LCOH): 7.55 USD/MMBTU Number of production wells: 2 Number of injection wells: 2 Flowrate per production well: 30.0 kg/sec - Well depth (or total length, if not vertical): 3.0 kilometer + Well depth: 3.0 kilometer Geothermal gradient: 0.0550 degC/m @@ -28,22 +28,22 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 25 yr Capacity factor: 90.0 % - Project NPV: -1.73 MUSD - Project IRR: 5.77 % - Project VIR=PI=PIR: 0.96 - Project MOIC: 0.51 - Project Payback Period: 13.48 yr + Project NPV: -3.47 MUSD + Project IRR: 5.28 % + Project VIR=PI=PIR: 0.91 + Project MOIC: 0.47 + Project Payback Period: 14.17 yr ***ENGINEERING PARAMETERS*** Number of Production Wells: 2 Number of Injection Wells: 2 - Well depth (or total length, if not vertical): 3.0 kilometer + Well depth: 3.0 kilometer Water loss rate: 0.0 Pump efficiency: 80.0 Injection temperature: 70.0 degC Production Wellbore heat transmission calculated with Ramey's model - Average production well temperature drop: 6.7 degC + Average production well temperature drop: 7.2 degC Flowrate per production well: 30.0 kg/sec Injection well casing ID: 8.000 in Production well casing ID: 8.000 in @@ -77,18 +77,18 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** - Maximum Production Temperature: 172.6 degC - Average Production Temperature: 165.7 degC - Minimum Production Temperature: 154.8 degC - Initial Production Temperature: 169.6 degC - Average Reservoir Heat Extraction: 23.36 MW + Maximum Production Temperature: 172.3 degC + Average Production Temperature: 166.6 degC + Minimum Production Temperature: 157.1 degC + Initial Production Temperature: 169.1 degC + Average Reservoir Heat Extraction: 22.35 MW Production Wellbore Heat Transmission Model = Ramey Model - Average Production Well Temperature Drop: 6.7 degC - Total Average Pressure Drop: 10383.3 kPa + Average Production Well Temperature Drop: 7.2 degC + Total Average Pressure Drop: 11656.7 kPa Average Injection Well Pressure Drop: 110.6 kPa - Average Reservoir Pressure Drop: 12215.4 kPa - Average Production Well Pressure Drop: 114.7 kPa - Average Buoyancy Pressure Drop: -2057.4 kPa + Average Reservoir Pressure Drop: 11432.0 kPa + Average Production Well Pressure Drop: 114.8 kPa + Average Buoyancy Pressure Drop: -0.7 kPa ***CAPITAL COSTS (M$)*** @@ -96,30 +96,30 @@ Simulation Metadata Drilling and completion costs: 21.95 MUSD Drilling and completion costs per well: 5.49 MUSD Stimulation costs: 3.02 MUSD - Surface power plant costs: 8.07 MUSD - Field gathering system costs: 2.55 MUSD - Total surface equipment costs: 10.62 MUSD - Exploration costs: 5.33 MUSD - Total capital costs: 40.91 MUSD + Surface power plant costs: 7.62 MUSD + Field gathering system costs: 2.58 MUSD + Total surface equipment costs: 10.20 MUSD + Exploration costs: 5.53 MUSD + Total capital costs: 40.70 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** - Wellfield maintenance costs: 0.42 MUSD/yr - Power plant maintenance costs: 0.65 MUSD/yr + Wellfield maintenance costs: 0.41 MUSD/yr + Power plant maintenance costs: 0.62 MUSD/yr Water costs: 0.00 MUSD/yr - Average Reservoir Pumping Cost: 0.30 MUSD/yr + Average Reservoir Pumping Cost: 0.34 MUSD/yr Total operating and maintenance costs: 1.37 MUSD/yr ***SURFACE EQUIPMENT SIMULATION RESULTS*** - Maximum Net Heat Production: 22.55 MW - Average Net Heat Production: 21.03 MW - Minimum Net Heat Production: 18.64 MW - Initial Net Heat Production: 21.89 MW - Average Annual Heat Production: 163.65 GWh - Average Pumping Power: 0.77 MW + Maximum Net Heat Production: 21.30 MW + Average Net Heat Production: 20.11 MW + Minimum Net Heat Production: 18.14 MW + Initial Net Heat Production: 20.65 MW + Average Annual Heat Production: 156.54 GWh + Average Pumping Power: 0.86 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -127,31 +127,31 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET DRAWDOWN TEMPERATURE POWER HEAT (deg C) (MW) (MW) - 0 1.0000 169.64 0.7567 21.8934 - 1 1.0075 170.91 0.7561 22.1720 - 2 1.0113 171.56 0.7558 22.3152 - 3 1.0133 171.90 0.7556 22.3898 - 4 1.0146 172.13 0.7555 22.4392 - 5 1.0156 172.29 0.7555 22.4757 - 6 1.0164 172.42 0.7554 22.5043 - 7 1.0170 172.53 0.7554 22.5278 - 8 1.0176 172.62 0.7553 22.5477 - 9 0.9956 168.90 0.7627 21.7304 - 10 0.9916 168.22 0.7642 21.5798 - 11 0.9873 167.49 0.7656 21.4207 - 12 0.9828 166.73 0.7672 21.2536 - 13 0.9782 165.94 0.7688 21.0793 - 14 0.9733 165.11 0.7704 20.8980 - 15 0.9683 164.26 0.7721 20.7103 - 16 0.9631 163.38 0.7739 20.5167 - 17 0.9577 162.47 0.7756 20.3174 - 18 0.9522 161.54 0.7774 20.1129 - 19 0.9466 160.59 0.7793 19.9035 - 20 0.9409 159.61 0.7812 19.6896 - 21 0.9350 158.62 0.7831 19.4715 - 22 0.9291 157.61 0.7850 19.2495 - 23 0.9230 156.58 0.7869 19.0239 - 24 0.9169 155.54 0.7889 18.7951 + 0 1.0000 169.10 0.8630 20.6451 + 1 1.0079 170.43 0.8630 20.9225 + 2 1.0119 171.12 0.8630 21.0651 + 3 1.0140 171.47 0.8630 21.1394 + 4 1.0154 171.71 0.8630 21.1887 + 5 1.0165 171.89 0.8630 21.2250 + 6 1.0173 172.02 0.8630 21.2536 + 7 1.0179 172.14 0.8630 21.2770 + 8 1.0185 172.23 0.8630 21.2968 + 9 1.0024 169.51 0.8630 20.7296 + 10 0.9990 168.94 0.8630 20.6107 + 11 0.9954 168.33 0.8630 20.4836 + 12 0.9916 167.68 0.8630 20.3488 + 13 0.9876 167.00 0.8630 20.2067 + 14 0.9833 166.28 0.8630 20.0578 + 15 0.9789 165.54 0.8629 19.9026 + 16 0.9743 164.76 0.8629 19.7412 + 17 0.9696 163.96 0.8629 19.5742 + 18 0.9647 163.13 0.8629 19.4017 + 19 0.9597 162.28 0.8629 19.2242 + 20 0.9545 161.41 0.8629 19.0419 + 21 0.9492 160.51 0.8629 18.8552 + 22 0.9438 159.59 0.8629 18.6642 + 23 0.9382 158.66 0.8629 18.4693 + 24 0.9326 157.70 0.8629 18.2707 ******************************************************************* @@ -160,31 +160,31 @@ Simulation Metadata YEAR HEAT HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 173.5 192.7 39.52 1.73 - 2 175.4 194.9 38.82 3.47 - 3 176.2 195.8 38.12 5.22 - 4 176.7 196.4 37.41 6.98 - 5 177.1 196.7 36.70 8.74 - 6 177.3 197.0 35.99 10.50 - 7 177.5 197.2 35.28 12.27 - 8 177.7 197.4 34.57 14.04 - 9 172.8 192.0 33.88 15.76 - 10 170.7 189.7 33.20 17.45 - 11 169.5 188.3 32.52 19.14 - 12 168.2 186.9 31.85 20.81 - 13 166.9 185.4 31.18 22.47 - 14 165.5 183.9 30.52 24.12 - 15 164.0 182.2 29.86 25.75 - 16 162.5 180.6 29.21 27.37 - 17 161.0 178.9 28.57 28.97 - 18 159.4 177.1 27.93 30.55 - 19 157.7 175.3 27.30 32.12 - 20 156.1 173.4 26.68 33.67 - 21 154.4 171.5 26.06 35.21 - 22 152.6 169.6 25.45 36.73 - 23 150.9 167.6 24.84 38.23 - 24 149.1 165.6 24.25 39.71 - 25 98.4 109.3 23.85 40.69 + 1 163.6 181.8 39.56 1.63 + 2 165.6 184.0 38.90 3.27 + 3 166.4 184.9 38.24 4.93 + 4 166.9 185.4 37.57 6.59 + 5 167.2 185.8 36.90 8.25 + 6 167.5 186.1 36.23 9.92 + 7 167.7 186.3 35.56 11.58 + 8 167.8 186.5 34.89 13.25 + 9 166.7 185.2 34.22 14.91 + 10 163.0 181.1 33.57 16.53 + 11 162.0 180.0 32.92 18.14 + 12 161.0 178.9 32.28 19.74 + 13 159.9 177.6 31.64 21.33 + 14 158.7 176.4 31.00 22.91 + 15 157.5 175.0 30.37 24.48 + 16 156.3 173.6 29.75 26.03 + 17 155.0 172.2 29.13 27.57 + 18 153.6 170.7 28.51 29.10 + 19 152.3 169.2 27.90 30.62 + 20 150.8 167.6 27.30 32.12 + 21 149.4 166.0 26.70 33.60 + 22 147.9 164.3 26.11 35.07 + 23 146.4 162.6 25.53 36.53 + 24 144.8 160.9 24.95 37.97 + 25 95.7 106.3 24.56 38.92 ******************************** @@ -194,28 +194,28 @@ Year Electricity | Heat | Since Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | OPEX Net Rev. Net Cashflow Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 -40.91 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -40.91 -40.91 - 2 5.50 0.00 0.00 | 2.50 3.26 4.34 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 3.26 -37.65 - 3 5.50 0.00 0.00 | 2.50 3.31 8.72 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 3.31 -34.34 - 4 5.50 0.00 0.00 | 2.50 3.33 13.13 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 3.33 -31.01 - 5 5.50 0.00 0.00 | 2.50 3.34 17.55 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 3.34 -27.66 - 6 5.50 0.00 0.00 | 2.50 3.35 21.97 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 3.35 -24.31 - 7 5.50 0.00 0.00 | 2.50 3.36 26.41 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 3.36 -20.96 - 8 5.50 0.00 0.00 | 2.50 3.36 30.84 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 3.36 -17.59 - 9 5.50 0.00 0.00 | 2.50 3.37 35.29 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 3.37 -14.23 - 10 5.50 0.00 0.00 | 2.50 3.24 39.61 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 3.24 -10.98 - 11 5.50 0.00 0.00 | 2.50 3.19 43.87 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 3.19 -7.79 - 12 5.50 0.00 0.00 | 2.50 3.16 48.11 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 3.16 -4.63 - 13 5.50 0.00 0.00 | 2.50 3.13 52.32 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 3.13 -1.50 - 14 5.50 0.00 0.00 | 2.50 3.10 56.49 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 3.10 1.60 - 15 5.50 0.00 0.00 | 2.50 3.06 60.63 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 3.06 4.66 - 16 5.50 0.00 0.00 | 2.50 3.02 64.73 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 3.02 7.68 - 17 5.50 0.00 0.00 | 2.50 2.99 68.79 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 2.99 10.67 - 18 5.50 0.00 0.00 | 2.50 2.95 72.81 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 2.95 13.62 - 19 5.50 0.00 0.00 | 2.50 2.91 76.80 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 2.91 16.53 - 20 5.50 0.00 0.00 | 2.50 2.87 80.74 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 2.87 19.40 - 21 5.50 0.00 0.00 | 2.50 2.83 84.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 2.83 22.22 - 22 5.50 0.00 0.00 | 2.50 2.78 88.50 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 2.78 25.01 - 23 5.50 0.00 0.00 | 2.50 2.74 92.32 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 2.74 27.75 - 24 5.50 0.00 0.00 | 2.50 2.70 96.09 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 2.70 30.44 - 25 5.50 0.00 0.00 | 2.50 2.65 99.82 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.08 2.65 33.09 + 1 0.00 0.00 0.00 | 0.00 -40.70 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -40.70 -40.70 + 2 5.50 0.00 0.00 | 2.50 3.06 4.09 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 3.06 -37.64 + 3 5.50 0.00 0.00 | 2.50 3.11 8.23 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 3.11 -34.53 + 4 5.50 0.00 0.00 | 2.50 3.13 12.39 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 3.13 -31.41 + 5 5.50 0.00 0.00 | 2.50 3.14 16.56 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 3.14 -28.27 + 6 5.50 0.00 0.00 | 2.50 3.15 20.74 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 3.15 -25.12 + 7 5.50 0.00 0.00 | 2.50 3.15 24.93 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 3.15 -21.96 + 8 5.50 0.00 0.00 | 2.50 3.16 29.12 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 3.16 -18.81 + 9 5.50 0.00 0.00 | 2.50 3.16 33.31 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 3.16 -15.64 + 10 5.50 0.00 0.00 | 2.50 3.13 37.48 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 3.13 -12.51 + 11 5.50 0.00 0.00 | 2.50 3.04 41.56 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 3.04 -9.47 + 12 5.50 0.00 0.00 | 2.50 3.02 45.61 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 3.02 -6.45 + 13 5.50 0.00 0.00 | 2.50 2.99 49.63 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 2.99 -3.46 + 14 5.50 0.00 0.00 | 2.50 2.96 53.63 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 2.96 -0.49 + 15 5.50 0.00 0.00 | 2.50 2.94 57.59 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 2.94 2.44 + 16 5.50 0.00 0.00 | 2.50 2.91 61.53 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 2.91 5.35 + 17 5.50 0.00 0.00 | 2.50 2.87 65.44 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 2.87 8.22 + 18 5.50 0.00 0.00 | 2.50 2.84 69.31 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 2.84 11.06 + 19 5.50 0.00 0.00 | 2.50 2.81 73.16 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 2.81 13.87 + 20 5.50 0.00 0.00 | 2.50 2.77 76.96 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 2.77 16.65 + 21 5.50 0.00 0.00 | 2.50 2.74 80.73 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 2.74 19.39 + 22 5.50 0.00 0.00 | 2.50 2.70 84.47 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 2.70 22.09 + 23 5.50 0.00 0.00 | 2.50 2.67 88.17 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 2.67 24.75 + 24 5.50 0.00 0.00 | 2.50 2.63 91.83 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 2.63 27.38 + 25 5.50 0.00 0.00 | 2.50 2.59 95.45 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.03 2.59 29.97 diff --git a/tests/examples/example2.txt b/tests/examples/example2.txt index 87acf81c..8fbf117e 100644 --- a/tests/examples/example2.txt +++ b/tests/examples/example2.txt @@ -40,6 +40,7 @@ Circulation Pump Efficiency,.8, ---[-] Utilization Factor,.9, ---[-] End-Use Efficiency Factor,.9, ---[-] Surface Temperature,15, ---[deg.C] +Power Plant Type, 9 ***Financial Parameters*** ************************** diff --git a/tests/examples/example3.out b/tests/examples/example3.out index be17ae2c..19251d6c 100644 --- a/tests/examples/example3.out +++ b/tests/examples/example3.out @@ -4,22 +4,22 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-16 - Simulation Time: 10:34 - Calculation Time: 0.333 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-08-13 + Simulation Time: 10:49 + Calculation Time: 0.514 sec ***SUMMARY OF RESULTS*** End-Use Option: Cogeneration Topping Cycle, Heat sales considered as extra income - Average Net Electricity Production: 19.66 MW - Average Direct-Use Heat Production: 10.52 MW - Electricity breakeven price: 6.38 cents/kWh - Direct-Use heat breakeven price (LCOH): 2.36 USD/MMBTU + Average Net Electricity Production: 19.41 MW + Average Direct-Use Heat Production: 10.10 MW + Electricity breakeven price: 6.50 cents/kWh + Direct-Use heat breakeven price (LCOH): 2.33 USD/MMBTU Number of production wells: 3 Number of injection wells: 3 Flowrate per production well: 70.0 kg/sec - Well depth (or total length, if not vertical): 3.1 kilometer + Well depth: 3.1 kilometer Geothermal gradient: 0.0700 degC/m @@ -29,18 +29,18 @@ Simulation Metadata Accrued financing during construction: 5.00 Project lifetime: 35 yr Capacity factor: 90.0 % - Project NPV: -2.89 MUSD - Project IRR: 6.01 % - Project VIR=PI=PIR: 0.97 - Project MOIC: 0.65 - Project Payback Period: 14.87 yr - CHP: Percent cost allocation for electrical plant: 93.66% + Project NPV: -6.38 MUSD + Project IRR: 5.73 % + Project VIR=PI=PIR: 0.94 + Project MOIC: 0.62 + Project Payback Period: 15.45 yr + CHP: Percent cost allocation for electrical plant: 94.00% ***ENGINEERING PARAMETERS*** Number of Production Wells: 3 Number of Injection Wells: 3 - Well depth (or total length, if not vertical): 3.1 kilometer + Well depth: 3.1 kilometer Water loss rate: 2.0 Pump efficiency: 80.0 Injection temperature: 73.0 degC @@ -69,7 +69,7 @@ Simulation Metadata Number of fractures: 12.00 Fracture separation: 80.00 meter Reservoir volume: 176000000 m**3 - Reservoir hydrostatic pressure: 29742.69 kPa + Reservoir hydrostatic pressure: 31732.91 kPa Plant outlet pressure: 100.00 kPa Injectivity Index: 5.00 kg/sec/bar Reservoir density: 3000.00 kg/m**3 @@ -80,12 +80,12 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** Maximum Production Temperature: 227.0 degC - Average Production Temperature: 220.8 degC - Minimum Production Temperature: 208.2 degC + Average Production Temperature: 222.2 degC + Minimum Production Temperature: 211.5 degC Initial Production Temperature: 227.0 degC - Average Reservoir Heat Extraction: 126.82 MW + Average Reservoir Heat Extraction: 120.73 MW Wellbore Heat Transmission Model = Constant Temperature Drop: 5.0 degC - Average Injection Well Pump Pressure Drop: 735.4 kPa + Average Injection Well Pump Pressure Drop: 2725.7 kPa ***CAPITAL COSTS (M$)*** @@ -93,41 +93,41 @@ Simulation Metadata Drilling and completion costs: 34.45 MUSD Drilling and completion costs per well: 5.74 MUSD Stimulation costs: 4.53 MUSD - Surface power plant costs: 63.92 MUSD - Field gathering system costs: 3.17 MUSD - Total surface equipment costs: 67.09 MUSD - Exploration costs: 5.51 MUSD - Total capital costs: 111.58 MUSD + Surface power plant costs: 63.69 MUSD + Field gathering system costs: 3.48 MUSD + Total surface equipment costs: 67.18 MUSD + Exploration costs: 5.72 MUSD + Total capital costs: 111.88 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** Wellfield maintenance costs: 0.82 MUSD/yr - Power plant maintenance costs: 2.30 MUSD/yr + Power plant maintenance costs: 2.27 MUSD/yr Water costs: 0.11 MUSD/yr - Total operating and maintenance costs: 3.23 MUSD/yr + Total operating and maintenance costs: 3.19 MUSD/yr ***SURFACE EQUIPMENT SIMULATION RESULTS*** Initial geofluid availability: 0.23 MW/(kg/s) Maximum Total Electricity Generation: 21.16 MW - Average Total Electricity Generation: 19.85 MW - Minimum Total Electricity Generation: 17.27 MW + Average Total Electricity Generation: 20.13 MW + Minimum Total Electricity Generation: 17.92 MW Initial Total Electricity Generation: 21.16 MW - Maximum Net Electricity Generation: 20.97 MW - Average Net Electricity Generation: 19.66 MW - Minimum Net Electricity Generation: 17.08 MW - Initial Net Electricity Generation: 20.97 MW - Average Annual Total Electricity Generation: 156.09 GWh - Average Annual Net Electricity Generation: 154.56 GWh - Initial pumping power/net installed power: 0.93 % - Maximum Net Heat Production: 11.33 MW - Average Net Heat Production: 10.52 MW - Minimum Net Heat Production: 8.80 MW - Initial Net Heat Production: 11.33 MW - Average Annual Heat Production: 82.71 GWh - Average Pumping Power: 0.19 MW + Maximum Net Electricity Generation: 20.44 MW + Average Net Electricity Generation: 19.41 MW + Minimum Net Electricity Generation: 17.19 MW + Initial Net Electricity Generation: 20.44 MW + Average Annual Total Electricity Generation: 158.30 GWh + Average Annual Net Electricity Generation: 152.63 GWh + Initial pumping power/net installed power: 3.53 % + Maximum Net Heat Production: 10.69 MW + Average Net Heat Production: 10.10 MW + Minimum Net Heat Production: 8.74 MW + Initial Net Heat Production: 10.69 MW + Average Annual Heat Production: 79.39 GWh + Average Pumping Power: 0.72 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -135,41 +135,41 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET NET FIRST LAW DRAWDOWN TEMPERATURE POWER POWER HEAT EFFICIENCY (deg C) (MW) (MW) (MW) (%) - 0 1.0000 227.00 0.1945 20.9662 11.3288 17.5398 - 1 1.0000 227.00 0.1945 20.9662 11.3288 17.5398 - 2 1.0000 227.00 0.1945 20.9662 11.3288 17.5398 - 3 1.0000 227.00 0.1945 20.9662 11.3288 17.5398 - 4 1.0000 227.00 0.1945 20.9661 11.3287 17.5398 - 5 1.0000 226.99 0.1945 20.9650 11.3280 17.5394 - 6 0.9999 226.97 0.1945 20.9605 11.3255 17.5378 - 7 0.9997 226.92 0.1945 20.9494 11.3193 17.5339 - 8 0.9992 226.83 0.1945 20.9280 11.3072 17.5263 - 9 0.9985 226.67 0.1945 20.8935 11.2877 17.5140 - 10 0.9975 226.44 0.1945 20.8442 11.2597 17.4965 - 11 0.9962 226.15 0.1945 20.7793 11.2228 17.4734 - 12 0.9946 225.78 0.1945 20.6989 11.1767 17.4446 - 13 0.9927 225.34 0.1945 20.6037 11.1219 17.4106 - 14 0.9905 224.84 0.1945 20.4948 11.0587 17.3715 - 15 0.9880 224.28 0.1945 20.3736 10.9878 17.3278 - 16 0.9853 223.66 0.1945 20.2415 10.9097 17.2800 - 17 0.9824 223.00 0.1945 20.0999 10.8253 17.2287 - 18 0.9793 222.30 0.1945 19.9504 10.7352 17.1741 - 19 0.9761 221.57 0.1945 19.7941 10.6400 17.1169 - 20 0.9727 220.80 0.1945 19.6323 10.5402 17.0573 - 21 0.9692 220.02 0.1945 19.4661 10.4366 16.9958 - 22 0.9657 219.21 0.1945 19.2965 10.3295 16.9328 - 23 0.9620 218.38 0.1945 19.1244 10.2194 16.8684 - 24 0.9583 217.54 0.1945 18.9505 10.1069 16.8031 - 25 0.9546 216.70 0.1945 18.7755 9.9921 16.7370 - 26 0.9508 215.84 0.1945 18.6001 9.8756 16.6703 - 27 0.9471 214.98 0.1945 18.4246 9.7575 16.6032 - 28 0.9433 214.12 0.1945 18.2496 9.6382 16.5359 - 29 0.9395 213.26 0.1945 18.0754 9.5180 16.4686 - 30 0.9357 212.40 0.1945 17.9023 9.3970 16.4013 - 31 0.9319 211.54 0.1945 17.7307 9.2754 16.3342 - 32 0.9281 210.68 0.1945 17.5606 9.1534 16.2673 - 33 0.9244 209.83 0.1945 17.3924 9.0312 16.2007 - 34 0.9206 208.98 0.1945 17.2262 8.9089 16.1346 + 0 1.0000 227.00 0.7208 20.4400 10.6866 18.1271 + 1 1.0000 227.00 0.7208 20.4400 10.6866 18.1271 + 2 1.0000 227.00 0.7208 20.4400 10.6866 18.1271 + 3 1.0000 227.00 0.7208 20.4400 10.6866 18.1271 + 4 1.0000 227.00 0.7208 20.4399 10.6866 18.1271 + 5 1.0000 227.00 0.7208 20.4395 10.6864 18.1269 + 6 1.0000 226.99 0.7208 20.4377 10.6854 18.1262 + 7 0.9998 226.97 0.7208 20.4324 10.6826 18.1241 + 8 0.9996 226.91 0.7208 20.4212 10.6766 18.1198 + 9 0.9992 226.82 0.7208 20.4015 10.6661 18.1121 + 10 0.9986 226.69 0.7208 20.3714 10.6501 18.1004 + 11 0.9978 226.50 0.7208 20.3297 10.6278 18.0841 + 12 0.9967 226.25 0.7208 20.2756 10.5988 18.0630 + 13 0.9954 225.95 0.7208 20.2092 10.5630 18.0370 + 14 0.9938 225.59 0.7208 20.1308 10.5205 18.0063 + 15 0.9919 225.17 0.7208 20.0410 10.4716 17.9710 + 16 0.9899 224.71 0.7208 19.9408 10.4166 17.9315 + 17 0.9877 224.20 0.7208 19.8311 10.3559 17.8881 + 18 0.9853 223.65 0.7208 19.7128 10.2900 17.8412 + 19 0.9827 223.07 0.7208 19.5872 10.2194 17.7911 + 20 0.9800 222.45 0.7208 19.4550 10.1444 17.7382 + 21 0.9771 221.80 0.7208 19.3174 10.0655 17.6829 + 22 0.9741 221.13 0.7208 19.1751 9.9831 17.6255 + 23 0.9711 220.44 0.7208 19.0290 9.8976 17.5663 + 24 0.9680 219.73 0.7208 18.8797 9.8093 17.5055 + 25 0.9648 219.01 0.7208 18.7281 9.7187 17.4434 + 26 0.9615 218.27 0.7208 18.5745 9.6259 17.3802 + 27 0.9582 217.52 0.7208 18.4197 9.5312 17.3162 + 28 0.9549 216.77 0.7208 18.2640 9.4349 17.2515 + 29 0.9516 216.01 0.7208 18.1079 9.3373 17.1863 + 30 0.9482 215.24 0.7208 17.9517 9.2385 17.1206 + 31 0.9448 214.48 0.7208 17.7958 9.1387 17.0548 + 32 0.9415 213.71 0.7208 17.6404 9.0381 16.9888 + 33 0.9381 212.94 0.7208 17.4858 8.9369 16.9228 + 34 0.9347 212.18 0.7208 17.3322 8.8351 16.8568 ******************************************************************* @@ -178,41 +178,41 @@ Simulation Metadata YEAR HEAT ELECTRICITY HEAT RESERVOIR PERCENTAGE OF PROVIDED PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (GWh/year) (10^15 J) (%) - 1 89.3 165.3 1041.65 80.20 4.47 - 2 89.3 165.3 1041.65 76.45 8.93 - 3 89.3 165.3 1041.65 72.70 13.40 - 4 89.3 165.3 1041.65 68.95 17.87 - 5 89.3 165.3 1041.64 65.20 22.33 - 6 89.3 165.3 1041.56 61.45 26.80 - 7 89.3 165.2 1041.33 57.70 31.27 - 8 89.2 165.1 1040.83 53.96 35.73 - 9 89.1 164.9 1039.98 50.21 40.19 - 10 88.9 164.5 1038.69 46.47 44.64 - 11 88.6 164.1 1036.92 42.74 49.09 - 12 88.3 163.5 1034.67 39.02 53.53 - 13 87.9 162.8 1031.94 35.30 57.95 - 14 87.4 162.0 1028.76 31.60 62.36 - 15 86.9 161.1 1025.16 27.91 66.76 - 16 86.3 160.1 1021.19 24.23 71.14 - 17 85.7 159.0 1016.88 20.57 75.50 - 18 85.0 157.9 1012.28 16.93 79.84 - 19 84.3 156.7 1007.42 13.30 84.16 - 20 83.5 155.4 1002.35 9.69 88.46 - 21 82.7 154.1 997.09 6.10 92.73 - 22 81.9 152.8 991.69 2.53 96.99 - 23 81.0 151.5 986.16 -1.02 101.21 - 24 80.1 150.1 980.53 -4.55 105.42 - 25 79.2 148.7 974.83 -8.06 109.60 - 26 78.3 147.3 969.07 -11.55 113.75 - 27 77.4 146.0 963.27 -15.02 117.89 - 28 76.5 144.6 957.45 -18.46 121.99 - 29 75.5 143.2 951.62 -21.89 126.07 - 30 74.6 141.8 945.78 -25.29 130.13 - 31 73.6 140.5 939.96 -28.68 134.16 - 32 72.6 139.1 934.16 -32.04 138.16 - 33 71.7 137.8 928.38 -35.38 142.14 - 34 70.7 136.5 922.64 -38.70 146.10 - 35 62.8 121.7 825.50 -41.67 149.64 + 1 84.3 161.1 982.61 80.41 4.21 + 2 84.3 161.1 982.61 76.88 8.43 + 3 84.3 161.1 982.61 73.34 12.64 + 4 84.3 161.1 982.61 69.80 16.85 + 5 84.3 161.1 982.60 66.27 21.07 + 6 84.2 161.1 982.58 62.73 25.28 + 7 84.2 161.1 982.48 59.19 29.49 + 8 84.2 161.0 982.24 55.65 33.71 + 9 84.1 160.9 981.80 52.12 37.92 + 10 84.0 160.7 981.08 48.59 42.12 + 11 83.9 160.5 980.03 45.06 46.33 + 12 83.7 160.1 978.64 41.54 50.52 + 13 83.4 159.6 976.88 38.02 54.71 + 14 83.1 159.0 974.76 34.51 58.89 + 15 82.8 158.4 972.29 31.01 63.06 + 16 82.3 157.6 969.49 27.52 67.22 + 17 81.9 156.8 966.40 24.04 71.36 + 18 81.4 155.9 963.02 20.57 75.49 + 19 80.9 154.9 959.40 17.12 79.61 + 20 80.3 153.9 955.56 13.68 83.70 + 21 79.7 152.8 951.52 10.26 87.78 + 22 79.0 151.7 947.32 6.85 91.85 + 23 78.4 150.6 942.97 3.45 95.89 + 24 77.7 149.4 938.50 0.07 99.91 + 25 77.0 148.3 933.92 -3.29 103.92 + 26 76.3 147.0 929.25 -6.64 107.90 + 27 75.5 145.8 924.52 -9.96 111.87 + 28 74.8 144.6 919.73 -13.27 115.81 + 29 74.0 143.4 914.90 -16.57 119.74 + 30 73.2 142.1 910.04 -19.84 123.64 + 31 72.4 140.9 905.16 -23.10 127.52 + 32 71.7 139.7 900.26 -26.34 131.38 + 33 70.9 138.5 895.36 -29.57 135.22 + 34 70.1 137.3 890.47 -32.77 139.04 + 35 62.4 122.5 797.25 -35.64 142.46 ******************************** @@ -222,38 +222,38 @@ Year Electricity | Heat | Since Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | OPEX Net Rev. Net Cashflow Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -111.58 -111.58 - 2 5.50 9.09 9.09 | 2.50 2.23 2.23 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 8.09 -103.49 - 3 5.50 9.09 18.18 | 2.50 2.23 4.47 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 8.09 -95.40 - 4 5.50 9.09 27.27 | 2.50 2.23 6.70 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 8.09 -87.31 - 5 5.50 9.09 36.37 | 2.50 2.23 8.93 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 8.09 -79.21 - 6 5.50 9.09 45.46 | 2.50 2.23 11.16 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 8.09 -71.12 - 7 5.50 9.09 54.55 | 2.50 2.23 13.40 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 8.09 -63.03 - 8 5.50 9.09 63.63 | 2.50 2.23 15.63 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 8.09 -54.95 - 9 5.50 9.08 72.71 | 2.50 2.23 17.86 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 8.08 -46.87 - 10 5.50 9.07 81.78 | 2.50 2.23 20.09 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 8.06 -38.81 - 11 5.50 9.05 90.83 | 2.50 2.22 22.31 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 8.04 -30.77 - 12 5.50 9.02 99.86 | 2.50 2.22 24.52 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 8.01 -22.76 - 13 5.50 8.99 108.85 | 2.50 2.21 26.73 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 7.97 -14.79 - 14 5.50 8.96 117.80 | 2.50 2.20 28.93 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 7.92 -6.87 - 15 5.50 8.91 126.72 | 2.50 2.19 31.11 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 7.86 1.00 - 16 5.50 8.86 135.58 | 2.50 2.17 33.29 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 7.80 8.80 - 17 5.50 8.81 144.38 | 2.50 2.16 35.45 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 7.73 16.53 - 18 5.50 8.75 153.13 | 2.50 2.14 37.59 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 7.66 24.19 - 19 5.50 8.68 161.81 | 2.50 2.12 39.71 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 7.58 31.76 - 20 5.50 8.62 170.43 | 2.50 2.11 41.82 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 7.49 39.25 - 21 5.50 8.55 178.98 | 2.50 2.09 43.91 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 7.40 46.66 - 22 5.50 8.48 187.46 | 2.50 2.07 45.97 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 7.31 53.97 - 23 5.50 8.40 195.86 | 2.50 2.05 48.02 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 7.22 61.19 - 24 5.50 8.33 204.19 | 2.50 2.03 50.05 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 7.12 68.31 - 25 5.50 8.26 212.45 | 2.50 2.00 52.05 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 7.03 75.34 - 26 5.50 8.18 220.62 | 2.50 1.98 54.03 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 6.93 82.26 - 27 5.50 8.10 228.73 | 2.50 1.96 55.99 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 6.83 89.09 - 28 5.50 8.03 236.76 | 2.50 1.93 57.92 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 6.73 95.82 - 29 5.50 7.95 244.71 | 2.50 1.91 59.83 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 6.63 102.45 - 30 5.50 7.88 252.58 | 2.50 1.89 61.72 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 6.53 108.98 - 31 5.50 7.80 260.38 | 2.50 1.86 63.59 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 6.43 115.42 - 32 5.50 7.73 268.11 | 2.50 1.84 65.43 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 6.33 121.75 - 33 5.50 7.65 275.76 | 2.50 1.82 67.24 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 6.24 127.98 - 34 5.50 7.58 283.34 | 2.50 1.79 69.03 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 6.14 134.12 - 35 5.50 7.51 290.84 | 2.50 1.77 70.80 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.23 6.04 140.16 + 1 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -111.88 -111.88 + 2 5.50 8.86 8.86 | 2.50 2.11 2.11 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 7.78 -104.10 + 3 5.50 8.86 17.73 | 2.50 2.11 4.21 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 7.78 -96.33 + 4 5.50 8.86 26.59 | 2.50 2.11 6.32 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 7.78 -88.55 + 5 5.50 8.86 35.45 | 2.50 2.11 8.43 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 7.78 -80.78 + 6 5.50 8.86 44.32 | 2.50 2.11 10.53 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 7.78 -73.00 + 7 5.50 8.86 53.18 | 2.50 2.11 12.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 7.77 -65.23 + 8 5.50 8.86 62.04 | 2.50 2.11 14.74 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 7.77 -57.46 + 9 5.50 8.86 70.90 | 2.50 2.11 16.85 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 7.77 -49.69 + 10 5.50 8.85 79.75 | 2.50 2.10 18.95 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 7.76 -41.93 + 11 5.50 8.84 88.59 | 2.50 2.10 21.05 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 7.75 -34.18 + 12 5.50 8.82 97.41 | 2.50 2.10 23.15 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 7.73 -26.45 + 13 5.50 8.80 106.22 | 2.50 2.09 25.24 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 7.70 -18.75 + 14 5.50 8.78 115.00 | 2.50 2.09 27.33 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 7.67 -11.08 + 15 5.50 8.75 123.74 | 2.50 2.08 29.41 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 7.63 -3.45 + 16 5.50 8.71 132.45 | 2.50 2.07 31.47 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 7.58 4.13 + 17 5.50 8.67 141.12 | 2.50 2.06 33.53 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 7.53 11.67 + 18 5.50 8.62 149.74 | 2.50 2.05 35.58 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 7.48 19.14 + 19 5.50 8.57 158.32 | 2.50 2.03 37.61 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 7.41 26.56 + 20 5.50 8.52 166.84 | 2.50 2.02 39.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 7.35 33.91 + 21 5.50 8.46 175.30 | 2.50 2.01 41.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 7.28 41.18 + 22 5.50 8.41 183.71 | 2.50 1.99 43.63 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 7.20 48.39 + 23 5.50 8.35 192.06 | 2.50 1.98 45.61 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 7.13 55.51 + 24 5.50 8.28 200.34 | 2.50 1.96 47.57 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 7.05 62.56 + 25 5.50 8.22 208.56 | 2.50 1.94 49.51 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 6.97 69.53 + 26 5.50 8.15 216.71 | 2.50 1.92 51.44 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 6.88 76.41 + 27 5.50 8.09 224.80 | 2.50 1.91 53.34 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 6.80 83.21 + 28 5.50 8.02 232.82 | 2.50 1.89 55.23 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 6.71 89.93 + 29 5.50 7.95 240.77 | 2.50 1.87 57.10 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 6.63 96.56 + 30 5.50 7.89 248.66 | 2.50 1.85 58.95 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 6.54 103.10 + 31 5.50 7.82 256.48 | 2.50 1.83 60.78 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 6.45 109.55 + 32 5.50 7.75 264.23 | 2.50 1.81 62.59 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 6.37 115.92 + 33 5.50 7.68 271.91 | 2.50 1.79 64.38 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 6.28 122.20 + 34 5.50 7.62 279.53 | 2.50 1.77 66.15 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 6.19 128.39 + 35 5.50 7.55 287.08 | 2.50 1.75 67.91 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.19 6.11 134.50 diff --git a/tests/examples/example4.out b/tests/examples/example4.out index bca8d7c0..1fde92ec 100644 --- a/tests/examples/example4.out +++ b/tests/examples/example4.out @@ -4,20 +4,20 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-16 - Simulation Time: 10:30 - Calculation Time: 0.127 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-08-13 + Simulation Time: 10:49 + Calculation Time: 0.202 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: 7.02 MW + Electricity breakeven price: 11.23 cents/kWh Number of production wells: 3 Number of injection wells: 2 Flowrate per production well: 110.0 kg/sec - Well depth (or total length, if not vertical): 2.0 kilometer + Well depth: 2.0 kilometer Geothermal gradient: 0.0650 degC/m @@ -27,8 +27,8 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: -36.98 MUSD - Project IRR: -2.91 % + Project NPV: -36.83 MUSD + Project IRR: -2.85 % Project VIR=PI=PIR: 0.33 Project MOIC: -0.17 Project Payback Period: N/A @@ -37,7 +37,7 @@ Simulation Metadata Number of Production Wells: 3 Number of Injection Wells: 2 - Well depth (or total length, if not vertical): 2.0 kilometer + Well depth: 2.0 kilometer Water loss rate: 0.0 Pump efficiency: 80.0 Injection temperature: 70.0 degC @@ -67,7 +67,7 @@ Simulation Metadata They are only used for calculating remaining heat content. Reservoir volume provided as input Reservoir volume: 1000000000 m**3 - Reservoir hydrostatic pressure: 19554.53 kPa + Reservoir hydrostatic pressure: 20561.91 kPa Plant outlet pressure: 691.43 kPa Production wellhead pressure: 760.38 kPa Productivity Index: 10.00 kg/sec/bar @@ -82,10 +82,10 @@ Simulation Metadata Average Production Temperature: 139.4 degC Minimum Production Temperature: 133.8 degC Initial Production Temperature: 145.0 degC - Average Reservoir Heat Extraction: 94.18 MW + Average Reservoir Heat Extraction: 90.03 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: 2728.0 kPa + Average Production Well Pump Pressure Drop: 372.3 kPa ***CAPITAL COSTS (M$)*** @@ -94,10 +94,10 @@ Simulation Metadata Drilling and completion costs per well: 3.29 MUSD Stimulation costs: 0.00 MUSD Surface power plant costs: 31.58 MUSD - Field gathering system costs: 3.68 MUSD - Total surface equipment costs: 35.26 MUSD - Exploration costs: 3.71 MUSD - Total capital costs: 55.40 MUSD + Field gathering system costs: 3.55 MUSD + Total surface equipment costs: 35.12 MUSD + Exploration costs: 3.83 MUSD + Total capital costs: 55.38 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** @@ -105,7 +105,7 @@ Simulation Metadata Wellfield maintenance costs: 0.48 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: 1.79 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: 8.21 MW + Average Net Electricity Generation: 7.02 MW + Minimum Net Electricity Generation: 5.90 MW + Initial Net Electricity Generation: 8.21 MW Average Annual Total Electricity Generation: 64.97 GWh - Average Annual Net Electricity Generation: 54.75 GWh - Initial pumping power/net installed power: 15.55 % - Average Pumping Power: 1.31 MW + Average Annual Net Electricity Generation: 54.91 GWh + Initial pumping power/net installed power: 15.23 % + Average Pumping Power: 1.29 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 1.2498 8.2074 8.4329 + 2 0.9974 144.62 1.2524 8.1236 8.3890 + 3 0.9948 144.24 1.2549 8.0402 8.3452 + 4 0.9922 143.87 1.2574 7.9573 8.3014 + 5 0.9896 143.49 1.2599 7.8748 8.2577 + 6 0.9870 143.11 1.2624 7.7928 8.2139 + 7 0.9844 142.73 1.2649 7.7112 8.1702 + 8 0.9817 142.35 1.2674 7.6301 8.1265 + 9 0.9791 141.97 1.2699 7.5494 8.0828 + 10 0.9765 141.60 1.2724 7.4692 8.0391 + 11 0.9739 141.22 1.2749 7.3894 7.9955 + 12 0.9713 140.84 1.2774 7.3100 7.9518 + 13 0.9687 140.46 1.2799 7.2311 7.9082 + 14 0.9661 140.08 1.2823 7.1527 7.8646 + 15 0.9635 139.71 1.2848 7.0746 7.8210 + 16 0.9609 139.33 1.2872 6.9970 7.7774 + 17 0.9583 138.95 1.2897 6.9199 7.7339 + 18 0.9557 138.57 1.2921 6.8432 7.6903 + 19 0.9531 138.19 1.2946 6.7669 7.6467 + 20 0.9504 137.82 1.2970 6.6910 7.6032 + 21 0.9478 137.44 1.2995 6.6156 7.5596 + 22 0.9452 137.06 1.3019 6.5406 7.5161 + 23 0.9426 136.68 1.3043 6.4661 7.4726 + 24 0.9400 136.30 1.3067 6.3919 7.4290 + 25 0.9374 135.92 1.3091 6.3182 7.3855 + 26 0.9348 135.55 1.3115 6.2450 7.3419 + 27 0.9322 135.17 1.3139 6.1721 7.2984 + 28 0.9296 134.79 1.3163 6.0997 7.2549 + 29 0.9270 134.41 1.3187 6.0277 7.2113 + 30 0.9244 134.03 1.3211 5.9561 7.1678 ******************************************************************* @@ -168,36 +168,36 @@ Simulation Metadata YEAR ELECTRICITY HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 64.2 800.7 209.74 1.36 - 2 63.5 796.6 206.87 2.70 - 3 62.9 792.6 204.02 4.05 - 4 62.2 788.5 201.18 5.38 - 5 61.6 784.5 198.36 6.71 - 6 60.9 780.4 195.55 8.03 - 7 60.3 776.4 192.75 9.35 - 8 59.7 772.3 189.97 10.65 - 9 59.0 768.3 187.21 11.95 - 10 58.4 764.2 184.46 13.25 - 11 57.8 760.2 181.72 14.53 - 12 57.2 756.1 179.00 15.82 - 13 56.5 752.1 176.29 17.09 - 14 55.9 748.0 173.60 18.35 - 15 55.3 744.0 170.92 19.61 - 16 54.7 740.0 168.26 20.87 - 17 54.1 735.9 165.61 22.11 - 18 53.5 731.9 162.97 23.35 - 19 52.9 727.8 160.35 24.58 - 20 52.3 723.8 157.75 25.81 - 21 51.7 719.7 155.15 27.03 - 22 51.1 715.7 152.58 28.24 - 23 50.5 711.6 150.02 29.45 - 24 50.0 707.6 147.47 30.64 - 25 49.4 703.5 144.94 31.83 - 26 48.8 699.5 142.42 33.02 - 27 48.2 695.4 139.92 34.20 - 28 47.7 691.4 137.43 35.37 - 29 47.1 687.3 134.95 36.53 - 30 35.0 512.8 133.11 37.40 + 1 64.4 765.4 209.87 1.30 + 2 63.7 761.5 207.13 2.59 + 3 63.1 757.7 204.40 3.87 + 4 62.4 753.8 201.69 5.14 + 5 61.8 749.9 198.99 6.41 + 6 61.1 746.0 196.30 7.68 + 7 60.5 742.2 193.63 8.93 + 8 59.8 738.3 190.97 10.18 + 9 59.2 734.4 188.33 11.43 + 10 58.6 730.6 185.70 12.66 + 11 57.9 726.7 183.08 13.89 + 12 57.3 722.8 180.48 15.12 + 13 56.7 719.0 177.89 16.34 + 14 56.1 715.1 175.32 17.55 + 15 55.5 711.2 172.76 18.75 + 16 54.9 707.4 170.21 19.95 + 17 54.3 703.5 167.68 21.14 + 18 53.7 699.6 165.16 22.32 + 19 53.1 695.7 162.65 23.50 + 20 52.5 691.9 160.16 24.67 + 21 51.9 688.0 157.69 25.84 + 22 51.3 684.1 155.22 27.00 + 23 50.7 680.3 152.77 28.15 + 24 50.1 676.4 150.34 29.29 + 25 49.5 672.5 147.92 30.43 + 26 48.9 668.7 145.51 31.56 + 27 48.4 664.8 143.12 32.69 + 28 47.8 660.9 140.74 33.81 + 29 47.2 657.1 138.37 34.92 + 30 35.1 490.3 136.61 35.75 ******************************** @@ -207,33 +207,33 @@ Year Electricity | Heat | Since Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | OPEX Net Rev. Net Cashflow Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 -55.40 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -55.40 -55.40 - 2 5.50 1.73 3.53 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.73 -53.66 - 3 5.50 1.70 7.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.70 -51.96 - 4 5.50 1.66 10.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.66 -50.30 - 5 5.50 1.63 13.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.63 -48.67 - 6 5.50 1.59 17.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.59 -47.08 - 7 5.50 1.56 20.65 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.56 -45.53 - 8 5.50 1.52 23.96 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.52 -44.00 - 9 5.50 1.49 27.25 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.49 -42.52 - 10 5.50 1.45 30.49 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.45 -41.07 - 11 5.50 1.42 33.70 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.42 -39.65 - 12 5.50 1.38 36.88 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.38 -38.27 - 13 5.50 1.35 40.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.35 -36.92 - 14 5.50 1.31 43.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.31 -35.61 - 15 5.50 1.28 46.21 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.28 -34.33 - 16 5.50 1.25 49.25 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.25 -33.08 - 17 5.50 1.21 52.26 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.21 -31.87 - 18 5.50 1.18 55.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.18 -30.69 - 19 5.50 1.15 58.18 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.15 -29.55 - 20 5.50 1.11 61.09 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.11 -28.43 - 21 5.50 1.08 63.96 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.08 -27.35 - 22 5.50 1.05 66.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.05 -26.30 - 23 5.50 1.02 69.62 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 1.02 -25.29 - 24 5.50 0.98 72.40 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.98 -24.31 - 25 5.50 0.95 75.15 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.95 -23.36 - 26 5.50 0.92 77.86 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.92 -22.44 - 27 5.50 0.89 80.55 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.89 -21.55 - 28 5.50 0.86 83.20 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.86 -20.69 - 29 5.50 0.83 85.82 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.83 -19.87 - 30 5.50 0.79 88.41 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.80 0.79 -19.07 + 1 0.00 -55.38 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -55.38 -55.38 + 2 5.50 1.75 3.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.79 1.75 -53.64 + 3 5.50 1.71 7.05 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.79 1.71 -51.93 + 4 5.50 1.67 10.51 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.79 1.67 -50.25 + 5 5.50 1.64 13.95 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.79 1.64 -48.62 + 6 5.50 1.60 17.34 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.79 1.60 -47.01 + 7 5.50 1.57 20.70 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.79 1.57 -45.45 + 8 5.50 1.53 24.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.79 1.53 -43.92 + 9 5.50 1.50 27.32 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.79 1.50 -42.42 + 10 5.50 1.46 30.58 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.79 1.46 -40.96 + 11 5.50 1.43 33.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.79 1.43 -39.53 + 12 5.50 1.39 36.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.79 1.39 -38.14 + 13 5.50 1.36 40.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.79 1.36 -36.78 + 14 5.50 1.32 43.26 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.79 1.32 -35.46 + 15 5.50 1.29 46.34 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.79 1.29 -34.17 + 16 5.50 1.26 49.39 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.79 1.26 -32.91 + 17 5.50 1.22 52.41 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.79 1.22 -31.69 + 18 5.50 1.19 55.39 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.79 1.19 -30.50 + 19 5.50 1.16 58.34 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.79 1.16 -29.34 + 20 5.50 1.12 61.26 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.79 1.12 -28.22 + 21 5.50 1.09 64.15 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.79 1.09 -27.13 + 22 5.50 1.06 67.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.79 1.06 -26.07 + 23 5.50 1.03 69.82 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.79 1.03 -25.05 + 24 5.50 0.99 72.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.79 0.99 -24.05 + 25 5.50 0.96 75.36 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.79 0.96 -23.09 + 26 5.50 0.93 78.09 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.79 0.93 -22.16 + 27 5.50 0.90 80.78 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.79 0.90 -21.27 + 28 5.50 0.87 83.44 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.79 0.87 -20.40 + 29 5.50 0.83 86.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.79 0.83 -19.57 + 30 5.50 0.80 88.67 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.79 0.80 -18.76 diff --git a/tests/examples/example5.out b/tests/examples/example5.out index 86f54cba..a95cdae3 100644 --- a/tests/examples/example5.out +++ b/tests/examples/example5.out @@ -4,20 +4,20 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-16 - Simulation Time: 10:31 - Calculation Time: 0.124 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-08-13 + Simulation Time: 10:50 + Calculation Time: 0.206 sec ***SUMMARY OF RESULTS*** End-Use Option: Direct-Use Heat - Average Direct-Use Heat Production: 19.25 MW - Direct-Use heat breakeven price (LCOH): 8.98 USD/MMBTU + Average Direct-Use Heat Production: 18.16 MW + Direct-Use heat breakeven price (LCOH): 9.50 USD/MMBTU Number of production wells: 2 Number of injection wells: 2 Flowrate per production well: 50.0 kg/sec - Well depth (or total length, if not vertical): 3.0 kilometer + Well depth: 3.0 kilometer Geothermal gradient: 0.0450 degC/m @@ -27,22 +27,22 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: -2.25 MUSD - Project IRR: 5.64 % - Project VIR=PI=PIR: 0.95 - Project MOIC: 0.47 - Project Payback Period: 13.63 yr + Project NPV: -4.50 MUSD + Project IRR: 5.00 % + Project VIR=PI=PIR: 0.89 + Project MOIC: 0.42 + Project Payback Period: 14.57 yr ***ENGINEERING PARAMETERS*** Number of Production Wells: 2 Number of Injection Wells: 2 - Well depth (or total length, if not vertical): 3.0 kilometer + Well depth: 3.0 kilometer Water loss rate: 2.0 Pump efficiency: 80.0 Injection temperature: 80.0 degC Production Wellbore heat transmission calculated with Ramey's model - Average production well temperature drop: 2.8 degC + Average production well temperature drop: 2.9 degC Flowrate per production well: 50.0 kg/sec Injection well casing ID: 9.625 in Production well casing ID: 9.625 in @@ -73,18 +73,18 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** - Maximum Production Temperature: 145.9 degC - Average Production Temperature: 132.5 degC - Minimum Production Temperature: 119.1 degC - Initial Production Temperature: 144.7 degC - Average Reservoir Heat Extraction: 21.39 MW + Maximum Production Temperature: 145.6 degC + Average Production Temperature: 132.3 degC + Minimum Production Temperature: 119.0 degC + Initial Production Temperature: 144.4 degC + Average Reservoir Heat Extraction: 20.18 MW Production Wellbore Heat Transmission Model = Ramey Model - Average Production Well Temperature Drop: 2.8 degC - Total Average Pressure Drop: 4247.3 kPa + Average Production Well Temperature Drop: 2.9 degC + Total Average Pressure Drop: 4981.5 kPa Average Injection Well Pressure Drop: 121.0 kPa - Average Reservoir Pressure Drop: 5079.3 kPa + Average Reservoir Pressure Drop: 4742.3 kPa Average Production Well Pressure Drop: 118.6 kPa - Average Buoyancy Pressure Drop: -1071.5 kPa + Average Buoyancy Pressure Drop: -0.4 kPa ***CAPITAL COSTS (M$)*** @@ -92,30 +92,30 @@ Simulation Metadata Drilling and completion costs: 21.95 MUSD Drilling and completion costs per well: 5.49 MUSD Stimulation costs: 3.02 MUSD - Surface power plant costs: 8.65 MUSD - Field gathering system costs: 2.45 MUSD - Total surface equipment costs: 11.09 MUSD - Exploration costs: 5.33 MUSD - Total capital costs: 41.38 MUSD + Surface power plant costs: 8.15 MUSD + Field gathering system costs: 2.47 MUSD + Total surface equipment costs: 10.63 MUSD + Exploration costs: 5.53 MUSD + Total capital costs: 41.12 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** - Wellfield maintenance costs: 0.43 MUSD/yr - Power plant maintenance costs: 0.70 MUSD/yr + Wellfield maintenance costs: 0.42 MUSD/yr + Power plant maintenance costs: 0.66 MUSD/yr Water costs: 0.05 MUSD/yr - Average Reservoir Pumping Cost: 0.30 MUSD/yr + Average Reservoir Pumping Cost: 0.35 MUSD/yr Total operating and maintenance costs: 1.48 MUSD/yr ***SURFACE EQUIPMENT SIMULATION RESULTS*** - Maximum Net Heat Production: 24.16 MW - Average Net Heat Production: 19.25 MW - Minimum Net Heat Production: 14.33 MW - Initial Net Heat Production: 23.73 MW - Average Annual Heat Production: 150.50 GWh - Average Pumping Power: 0.54 MW + Maximum Net Heat Production: 22.79 MW + Average Net Heat Production: 18.16 MW + Minimum Net Heat Production: 13.52 MW + Initial Net Heat Production: 22.35 MW + Average Annual Heat Production: 141.99 GWh + Average Pumping Power: 0.63 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -123,36 +123,36 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET DRAWDOWN TEMPERATURE POWER HEAT (deg C) (MW) (MW) - 0 1.0000 144.67 0.4995 23.7257 - 1 1.0061 145.55 0.4989 24.0476 - 2 1.0082 145.85 0.4987 24.1591 - 3 1.0074 145.74 0.4995 24.1182 - 4 1.0035 145.17 0.5015 23.9093 - 5 0.9970 144.23 0.5045 23.5648 - 6 0.9888 143.05 0.5082 23.1316 - 7 0.9797 141.74 0.5123 22.6487 - 8 0.9702 140.36 0.5165 22.1429 - 9 0.9605 138.96 0.5207 21.6318 - 10 0.9510 137.59 0.5249 21.1262 - 11 0.9417 136.24 0.5289 20.6326 - 12 0.9327 134.94 0.5328 20.1549 - 13 0.9241 133.68 0.5364 19.6950 - 14 0.9157 132.48 0.5400 19.2536 - 15 0.9078 131.33 0.5433 18.8310 - 16 0.9002 130.23 0.5465 18.4267 - 17 0.8929 129.17 0.5495 18.0402 - 18 0.8859 128.17 0.5524 17.6707 - 19 0.8793 127.20 0.5552 17.3174 - 20 0.8729 126.28 0.5578 16.9794 - 21 0.8668 125.40 0.5603 16.6559 - 22 0.8610 124.56 0.5627 16.3460 - 23 0.8554 123.75 0.5649 16.0490 - 24 0.8500 122.97 0.5671 15.7641 - 25 0.8448 122.22 0.5692 15.4905 - 26 0.8399 121.51 0.5712 15.2277 - 27 0.8351 120.82 0.5731 14.9750 - 28 0.8305 120.16 0.5749 14.7318 - 29 0.8261 119.52 0.5767 14.4976 + 0 1.0000 144.38 0.6326 22.3494 + 1 1.0064 145.30 0.6326 22.6704 + 2 1.0086 145.62 0.6326 22.7822 + 3 1.0079 145.52 0.6326 22.7472 + 4 1.0041 144.96 0.6326 22.5525 + 5 0.9976 144.03 0.6326 22.2292 + 6 0.9895 142.86 0.6326 21.8219 + 7 0.9804 141.55 0.6325 21.3674 + 8 0.9709 140.18 0.6325 20.8911 + 9 0.9613 138.79 0.6325 20.4096 + 10 0.9518 137.42 0.6325 19.9331 + 11 0.9425 136.08 0.6325 19.4680 + 12 0.9335 134.78 0.6325 19.0177 + 13 0.9249 133.53 0.6325 18.5842 + 14 0.9166 132.33 0.6325 18.1681 + 15 0.9086 131.19 0.6325 17.7697 + 16 0.9010 130.09 0.6324 17.3885 + 17 0.8938 129.04 0.6324 17.0241 + 18 0.8868 128.03 0.6324 16.6757 + 19 0.8802 127.07 0.6324 16.3425 + 20 0.8738 126.16 0.6324 16.0238 + 21 0.8677 125.28 0.6324 15.7186 + 22 0.8619 124.44 0.6324 15.4264 + 23 0.8563 123.63 0.6324 15.1463 + 24 0.8509 122.86 0.6324 14.8776 + 25 0.8458 122.11 0.6324 14.6196 + 26 0.8408 121.40 0.6324 14.3717 + 27 0.8361 120.71 0.6324 14.1333 + 28 0.8315 120.05 0.6324 13.9040 + 29 0.8271 119.41 0.6324 13.6830 ******************************************************************* @@ -161,36 +161,36 @@ Simulation Metadata YEAR HEAT HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 188.2 209.2 197.70 0.38 - 2 190.1 211.2 196.94 0.76 - 3 190.4 211.6 196.17 1.15 - 4 189.4 210.5 195.42 1.53 - 5 187.2 208.0 194.67 1.91 - 6 184.1 204.6 193.93 2.28 - 7 180.5 200.5 193.21 2.64 - 8 176.6 196.2 192.50 3.00 - 9 172.6 191.7 191.81 3.34 - 10 168.5 187.3 191.14 3.68 - 11 164.6 182.9 190.48 4.02 - 12 160.8 178.6 189.84 4.34 - 13 157.1 174.5 189.21 4.66 - 14 153.5 170.6 188.60 4.97 - 15 150.1 166.8 187.99 5.27 - 16 146.9 163.2 187.41 5.56 - 17 143.7 159.7 186.83 5.85 - 18 140.8 156.4 186.27 6.14 - 19 137.9 153.2 185.72 6.42 - 20 135.2 150.2 185.18 6.69 - 21 132.6 147.3 184.65 6.96 - 22 130.1 144.5 184.13 7.22 - 23 127.7 141.9 183.62 7.48 - 24 125.4 139.3 183.11 7.73 - 25 123.2 136.9 182.62 7.98 - 26 121.1 134.5 182.14 8.22 - 27 119.1 132.3 181.66 8.46 - 28 117.1 130.1 181.19 8.70 - 29 115.2 128.0 180.73 8.93 - 30 85.2 94.7 180.39 9.10 + 1 177.4 197.1 197.74 0.36 + 2 179.3 199.2 197.02 0.72 + 3 179.6 199.5 196.31 1.08 + 4 178.7 198.5 195.59 1.44 + 5 176.6 196.2 194.88 1.80 + 6 173.7 193.0 194.19 2.15 + 7 170.3 189.2 193.51 2.49 + 8 166.6 185.1 192.84 2.83 + 9 162.8 180.9 192.19 3.15 + 10 159.0 176.7 191.55 3.47 + 11 155.3 172.6 190.93 3.79 + 12 151.7 168.6 190.33 4.09 + 13 148.2 164.7 189.73 4.39 + 14 144.9 161.0 189.15 4.68 + 15 141.7 157.4 188.59 4.97 + 16 138.6 154.0 188.03 5.25 + 17 135.6 150.7 187.49 5.52 + 18 132.8 147.6 186.96 5.79 + 19 130.1 144.6 186.44 6.05 + 20 127.6 141.8 185.93 6.31 + 21 125.1 139.0 185.43 6.56 + 22 122.8 136.4 184.94 6.81 + 23 120.5 133.9 184.45 7.05 + 24 118.3 131.5 183.98 7.29 + 25 116.3 129.2 183.52 7.53 + 26 114.3 127.0 183.06 7.76 + 27 112.4 124.8 182.61 7.98 + 28 110.5 122.8 182.17 8.20 + 29 108.7 120.8 181.73 8.42 + 30 80.4 89.4 181.41 8.59 ******************************** @@ -200,33 +200,33 @@ Year Electricity | Heat | Since Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | OPEX Net Rev. Net Cashflow Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 -41.38 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -41.38 -41.38 - 2 5.50 0.00 0.00 | 2.50 3.53 4.71 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 3.53 -37.86 - 3 5.50 0.00 0.00 | 2.50 3.57 9.46 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 3.57 -34.28 - 4 5.50 0.00 0.00 | 2.50 3.58 14.22 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 3.58 -30.70 - 5 5.50 0.00 0.00 | 2.50 3.55 18.95 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 3.55 -27.15 - 6 5.50 0.00 0.00 | 2.50 3.50 23.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 3.50 -23.65 - 7 5.50 0.00 0.00 | 2.50 3.42 28.24 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 3.42 -20.23 - 8 5.50 0.00 0.00 | 2.50 3.33 32.75 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 3.33 -16.90 - 9 5.50 0.00 0.00 | 2.50 3.23 37.16 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 3.23 -13.66 - 10 5.50 0.00 0.00 | 2.50 3.13 41.48 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 3.13 -10.53 - 11 5.50 0.00 0.00 | 2.50 3.03 45.69 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 3.03 -7.50 - 12 5.50 0.00 0.00 | 2.50 2.93 49.81 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 2.93 -4.56 - 13 5.50 0.00 0.00 | 2.50 2.84 53.83 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 2.84 -1.72 - 14 5.50 0.00 0.00 | 2.50 2.75 57.75 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 2.75 1.02 - 15 5.50 0.00 0.00 | 2.50 2.66 61.59 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 2.66 3.68 - 16 5.50 0.00 0.00 | 2.50 2.57 65.34 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 2.57 6.25 - 17 5.50 0.00 0.00 | 2.50 2.49 69.02 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 2.49 8.74 - 18 5.50 0.00 0.00 | 2.50 2.41 72.61 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 2.41 11.16 - 19 5.50 0.00 0.00 | 2.50 2.34 76.13 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 2.34 13.49 - 20 5.50 0.00 0.00 | 2.50 2.27 79.58 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 2.27 15.76 - 21 5.50 0.00 0.00 | 2.50 2.20 82.96 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 2.20 17.96 - 22 5.50 0.00 0.00 | 2.50 2.13 86.27 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 2.13 20.09 - 23 5.50 0.00 0.00 | 2.50 2.07 89.52 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 2.07 22.17 - 24 5.50 0.00 0.00 | 2.50 2.01 92.72 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 2.01 24.18 - 25 5.50 0.00 0.00 | 2.50 1.95 95.85 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 1.95 26.13 - 26 5.50 0.00 0.00 | 2.50 1.90 98.93 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 1.90 28.03 - 27 5.50 0.00 0.00 | 2.50 1.85 101.96 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 1.85 29.88 - 28 5.50 0.00 0.00 | 2.50 1.80 104.93 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 1.80 31.67 - 29 5.50 0.00 0.00 | 2.50 1.75 107.86 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 1.75 33.42 - 30 5.50 0.00 0.00 | 2.50 1.70 110.74 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.18 1.70 35.12 + 1 0.00 0.00 0.00 | 0.00 -41.12 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -41.12 -41.12 + 2 5.50 0.00 0.00 | 2.50 3.30 4.43 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.14 3.30 -37.82 + 3 5.50 0.00 0.00 | 2.50 3.35 8.92 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.14 3.35 -34.47 + 4 5.50 0.00 0.00 | 2.50 3.35 13.41 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.14 3.35 -31.12 + 5 5.50 0.00 0.00 | 2.50 3.33 17.87 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.14 3.33 -27.79 + 6 5.50 0.00 0.00 | 2.50 3.28 22.29 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.14 3.28 -24.51 + 7 5.50 0.00 0.00 | 2.50 3.21 26.63 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.14 3.21 -21.30 + 8 5.50 0.00 0.00 | 2.50 3.12 30.89 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.14 3.12 -18.18 + 9 5.50 0.00 0.00 | 2.50 3.03 35.05 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.14 3.03 -15.15 + 10 5.50 0.00 0.00 | 2.50 2.93 39.12 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.14 2.93 -12.22 + 11 5.50 0.00 0.00 | 2.50 2.84 43.10 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.14 2.84 -9.38 + 12 5.50 0.00 0.00 | 2.50 2.75 46.98 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.14 2.75 -6.63 + 13 5.50 0.00 0.00 | 2.50 2.66 50.77 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.14 2.66 -3.98 + 14 5.50 0.00 0.00 | 2.50 2.57 54.48 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.14 2.57 -1.41 + 15 5.50 0.00 0.00 | 2.50 2.49 58.10 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.14 2.49 1.08 + 16 5.50 0.00 0.00 | 2.50 2.41 61.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.14 2.41 3.49 + 17 5.50 0.00 0.00 | 2.50 2.33 65.10 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.14 2.33 5.82 + 18 5.50 0.00 0.00 | 2.50 2.26 68.50 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.14 2.26 8.07 + 19 5.50 0.00 0.00 | 2.50 2.19 71.82 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.14 2.19 10.26 + 20 5.50 0.00 0.00 | 2.50 2.12 75.07 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.14 2.12 12.37 + 21 5.50 0.00 0.00 | 2.50 2.05 78.26 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.14 2.05 14.43 + 22 5.50 0.00 0.00 | 2.50 1.99 81.39 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.14 1.99 16.42 + 23 5.50 0.00 0.00 | 2.50 1.93 84.46 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.14 1.93 18.35 + 24 5.50 0.00 0.00 | 2.50 1.88 87.47 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.14 1.88 20.23 + 25 5.50 0.00 0.00 | 2.50 1.82 90.43 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.14 1.82 22.05 + 26 5.50 0.00 0.00 | 2.50 1.77 93.34 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.14 1.77 23.83 + 27 5.50 0.00 0.00 | 2.50 1.72 96.19 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.14 1.72 25.55 + 28 5.50 0.00 0.00 | 2.50 1.67 99.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.14 1.67 27.22 + 29 5.50 0.00 0.00 | 2.50 1.63 101.76 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.14 1.63 28.85 + 30 5.50 0.00 0.00 | 2.50 1.58 104.48 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.14 1.58 30.43 diff --git a/tests/examples/example5.txt b/tests/examples/example5.txt index ad35dbdf..a42ee5b8 100644 --- a/tests/examples/example5.txt +++ b/tests/examples/example5.txt @@ -44,6 +44,7 @@ Utilization Factor,0.9, --- [-] Surface Temperature,15, --- [deg.C] Ambient Temperature,15, --- [deg.C] End-Use Efficiency Factor,0.9, --- [-] +Power Plant Type, 9 *** Economic/Financial Parameters *** ************************************* diff --git a/tests/examples/example8.out b/tests/examples/example8.out index a8e02b45..1e30bff9 100644 --- a/tests/examples/example8.out +++ b/tests/examples/example8.out @@ -4,20 +4,20 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.15 - Simulation Date: 2024-03-05 - Simulation Time: 09:59 - Calculation Time: 0.617 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-08-13 + Simulation Time: 10:51 + Calculation Time: 1.826 sec ***SUMMARY OF RESULTS*** End-Use Option: Direct-Use Heat - Average Direct-Use Heat Production: 9.43 MW - Direct-Use heat breakeven price (LCOH): 9.13 USD/MMBTU + Average Direct-Use Heat Production: 9.04 MW + Direct-Use heat breakeven price (LCOH): 9.66 USD/MMBTU Number of production wells: 1 Number of injection wells: 1 Flowrate per production well: 40.0 kg/sec - Well depth (or total length, if not vertical): 2.8 kilometer + Well depth: 2.8 kilometer Geothermal gradient: 0.0280 degC/m @@ -28,22 +28,22 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 60.0 % - Project NPV: -10.17 MUSD - Project IRR: 0.86 % - Project VIR=PI=PIR: 0.52 - Project MOIC: 0.08 - Project Payback Period: 26.95 yr + Project NPV: -10.94 MUSD + Project IRR: 0.39 % + Project VIR=PI=PIR: 0.48 + Project MOIC: 0.04 + Project Payback Period: 28.91 yr ***ENGINEERING PARAMETERS*** Number of Production Wells: 1 Number of Injection Wells: 1 - Well depth (or total length, if not vertical): 2.8 kilometer + Well depth: 2.8 kilometer Water loss rate: 2.0 Pump efficiency: 80.0 Injection temperature: 30.0 degC Production Wellbore heat transmission calculated with Ramey's model - Average production well temperature drop: 2.1 degC + Average production well temperature drop: 2.2 degC Flowrate per production well: 40.0 kg/sec Injection well casing ID: 7.000 in Production well casing ID: 7.000 in @@ -77,17 +77,17 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** Maximum Production Temperature: 96.1 degC - Average Production Temperature: 94.7 degC - Minimum Production Temperature: 91.2 degC - Initial Production Temperature: 95.0 degC - Average Reservoir Heat Extraction: 10.48 MW + Average Production Temperature: 94.9 degC + Minimum Production Temperature: 92.0 degC + Initial Production Temperature: 94.8 degC + Average Reservoir Heat Extraction: 10.04 MW Production Wellbore Heat Transmission Model = Ramey Model - Average Production Well Temperature Drop: 2.1 degC - Total Average Pressure Drop: 1785.0 kPa + Average Production Well Temperature Drop: 2.2 degC + Total Average Pressure Drop: 2600.7 kPa Average Injection Well Pressure Drop: 379.7 kPa - Average Reservoir Pressure Drop: 1974.3 kPa + Average Reservoir Pressure Drop: 1857.8 kPa Average Production Well Pressure Drop: 363.5 kPa - Average Buoyancy Pressure Drop: -932.5 kPa + Average Buoyancy Pressure Drop: -0.3 kPa ***CAPITAL COSTS (M$)*** @@ -95,31 +95,31 @@ Simulation Metadata Drilling and completion costs: 9.99 MUSD Drilling and completion costs per well: 5.00 MUSD Stimulation costs: 1.51 MUSD - Surface power plant costs: 3.45 MUSD - Field gathering system costs: 1.14 MUSD - Total surface equipment costs: 4.59 MUSD - Exploration costs: 4.96 MUSD - Total capital costs: 21.06 MUSD - Annualized capital costs: 1.05 MUSD + Surface power plant costs: 3.29 MUSD + Field gathering system costs: 1.18 MUSD + Total surface equipment costs: 4.47 MUSD + Exploration costs: 5.15 MUSD + Total capital costs: 21.12 MUSD + Annualized capital costs: 1.06 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** Wellfield maintenance costs: 0.18 MUSD/yr - Power plant maintenance costs: 0.25 MUSD/yr + Power plant maintenance costs: 0.24 MUSD/yr Water costs: 0.01 MUSD/yr - Average Reservoir Pumping Cost: 0.05 MUSD/yr - Total operating and maintenance costs: 0.48 MUSD/yr + Average Reservoir Pumping Cost: 0.07 MUSD/yr + Total operating and maintenance costs: 0.50 MUSD/yr ***SURFACE EQUIPMENT SIMULATION RESULTS*** - Maximum Net Heat Production: 9.64 MW - Average Net Heat Production: 9.43 MW - Minimum Net Heat Production: 8.92 MW - Initial Net Heat Production: 9.47 MW - Average Annual Heat Production: 49.32 GWh - Average Pumping Power: 0.09 MW + Maximum Net Heat Production: 9.20 MW + Average Net Heat Production: 9.04 MW + Minimum Net Heat Production: 8.63 MW + Initial Net Heat Production: 9.03 MW + Average Annual Heat Production: 47.26 GWh + Average Pumping Power: 0.13 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -127,36 +127,36 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET DRAWDOWN TEMPERATURE POWER HEAT (deg C) (MW) (MW) - 0 1.0000 94.98 0.0876 9.4733 - 1 1.0073 95.67 0.0874 9.5744 - 2 1.0094 95.87 0.0874 9.6033 - 3 1.0105 95.97 0.0874 9.6184 - 4 1.0112 96.04 0.0874 9.6283 - 5 1.0117 96.09 0.0873 9.6355 - 6 1.0121 96.13 0.0873 9.6406 - 7 1.0123 96.15 0.0873 9.6434 - 8 1.0123 96.15 0.0874 9.6436 - 9 1.0121 96.13 0.0874 9.6405 - 10 1.0116 96.08 0.0875 9.6337 - 11 1.0108 96.01 0.0875 9.6231 - 12 1.0098 95.91 0.0876 9.6085 - 13 1.0084 95.78 0.0878 9.5900 - 14 1.0068 95.63 0.0879 9.5678 - 15 1.0050 95.45 0.0881 9.5421 - 16 1.0029 95.25 0.0883 9.5133 - 17 1.0006 95.04 0.0885 9.4815 - 18 0.9981 94.80 0.0887 9.4471 - 19 0.9955 94.55 0.0889 9.4104 - 20 0.9927 94.28 0.0892 9.3716 - 21 0.9897 94.00 0.0894 9.3310 - 22 0.9867 93.71 0.0897 9.2887 - 23 0.9835 93.41 0.0899 9.2449 - 24 0.9802 93.10 0.0902 9.1998 - 25 0.9769 92.79 0.0905 9.1535 - 26 0.9735 92.46 0.0908 9.1061 - 27 0.9700 92.13 0.0911 9.0578 - 28 0.9664 91.79 0.0914 9.0085 - 29 0.9628 91.45 0.0917 8.9583 + 0 1.0000 94.82 0.1292 9.0261 + 1 1.0076 95.55 0.1292 9.1269 + 2 1.0098 95.76 0.1292 9.1558 + 3 1.0110 95.86 0.1292 9.1708 + 4 1.0117 95.93 0.1292 9.1807 + 5 1.0123 95.99 0.1292 9.1880 + 6 1.0127 96.03 0.1292 9.1934 + 7 1.0130 96.05 0.1292 9.1972 + 8 1.0131 96.07 0.1292 9.1990 + 9 1.0131 96.06 0.1292 9.1986 + 10 1.0128 96.04 0.1292 9.1955 + 11 1.0124 96.00 0.1292 9.1894 + 12 1.0117 95.93 0.1292 9.1803 + 13 1.0107 95.84 0.1292 9.1680 + 14 1.0096 95.73 0.1292 9.1526 + 15 1.0082 95.60 0.1292 9.1342 + 16 1.0066 95.45 0.1292 9.1130 + 17 1.0048 95.28 0.1292 9.0891 + 18 1.0028 95.09 0.1292 9.0629 + 19 1.0006 94.88 0.1292 9.0343 + 20 0.9983 94.66 0.1292 9.0038 + 21 0.9959 94.43 0.1292 8.9714 + 22 0.9933 94.19 0.1292 8.9374 + 23 0.9906 93.93 0.1292 8.9018 + 24 0.9878 93.67 0.1292 8.8649 + 25 0.9849 93.39 0.1292 8.8267 + 26 0.9819 93.11 0.1292 8.7874 + 27 0.9789 92.82 0.1292 8.7469 + 28 0.9757 92.52 0.1292 8.7055 + 29 0.9725 92.22 0.1292 8.6632 ******************************************************************* @@ -165,36 +165,36 @@ Simulation Metadata YEAR HEAT HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 50.1 55.7 29.99 0.66 - 2 50.4 56.0 29.79 1.33 - 3 50.5 56.1 29.59 2.00 - 4 50.6 56.2 29.39 2.67 - 5 50.6 56.3 29.19 3.34 - 6 50.7 56.3 28.98 4.01 - 7 50.7 56.3 28.78 4.68 - 8 50.7 56.3 28.58 5.36 - 9 50.7 56.3 28.37 6.03 - 10 50.7 56.3 28.17 6.70 - 11 50.6 56.2 27.97 7.37 - 12 50.5 56.2 27.77 8.04 - 13 50.5 56.1 27.57 8.71 - 14 50.3 55.9 27.36 9.37 - 15 50.2 55.8 27.16 10.04 - 16 50.1 55.6 26.96 10.70 - 17 49.9 55.5 26.76 11.36 - 18 49.7 55.3 26.56 12.02 - 19 49.6 55.1 26.37 12.68 - 20 49.4 54.8 26.17 13.33 - 21 49.2 54.6 25.97 13.98 - 22 48.9 54.4 25.78 14.63 - 23 48.7 54.1 25.58 15.28 - 24 48.5 53.9 25.39 15.92 - 25 48.2 53.6 25.19 16.56 - 26 48.0 53.3 25.00 17.19 - 27 47.7 53.0 24.81 17.83 - 28 47.5 52.8 24.62 18.46 - 29 47.2 52.5 24.43 19.08 - 30 39.1 43.5 24.28 19.60 + 1 47.7 53.0 30.00 0.63 + 2 48.1 53.4 29.81 1.27 + 3 48.2 53.5 29.62 1.91 + 4 48.2 53.6 29.43 2.55 + 5 48.3 53.6 29.23 3.19 + 6 48.3 53.7 29.04 3.83 + 7 48.3 53.7 28.85 4.47 + 8 48.3 53.7 28.65 5.11 + 9 48.3 53.7 28.46 5.75 + 10 48.3 53.7 28.27 6.39 + 11 48.3 53.7 28.07 7.03 + 12 48.3 53.6 27.88 7.67 + 13 48.2 53.6 27.69 8.31 + 14 48.1 53.5 27.49 8.94 + 15 48.1 53.4 27.30 9.58 + 16 48.0 53.3 27.11 10.22 + 17 47.8 53.2 26.92 10.85 + 18 47.7 53.0 26.73 11.48 + 19 47.6 52.8 26.54 12.11 + 20 47.4 52.7 26.35 12.74 + 21 47.2 52.5 26.16 13.36 + 22 47.1 52.3 25.97 13.99 + 23 46.9 52.1 25.78 14.61 + 24 46.7 51.9 25.60 15.23 + 25 46.5 51.7 25.41 15.84 + 26 46.3 51.4 25.23 16.46 + 27 46.1 51.2 25.04 17.07 + 28 45.9 51.0 24.86 17.68 + 29 45.6 50.7 24.68 18.28 + 30 37.9 42.1 24.52 18.78 ******************************** @@ -204,33 +204,33 @@ Year Electricity | Heat | Since Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | OPEX Net Rev. Net Cashflow Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 0.00 0.00 | 0.00 -21.06 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -21.06 -21.06 - 2 5.50 0.00 0.00 | 2.50 0.82 1.25 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.82 -20.24 - 3 5.50 0.00 0.00 | 2.50 0.82 2.51 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.82 -19.42 - 4 5.50 0.00 0.00 | 2.50 0.83 3.78 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.83 -18.59 - 5 5.50 0.00 0.00 | 2.50 0.83 5.04 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.83 -17.76 - 6 5.50 0.00 0.00 | 2.50 0.83 6.31 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.83 -16.93 - 7 5.50 0.00 0.00 | 2.50 0.83 7.57 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.83 -16.10 - 8 5.50 0.00 0.00 | 2.50 0.83 8.84 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.83 -15.27 - 9 5.50 0.00 0.00 | 2.50 0.83 10.11 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.83 -14.44 - 10 5.50 0.00 0.00 | 2.50 0.83 11.37 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.83 -13.61 - 11 5.50 0.00 0.00 | 2.50 0.83 12.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.83 -12.78 - 12 5.50 0.00 0.00 | 2.50 0.83 13.90 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.83 -11.95 - 13 5.50 0.00 0.00 | 2.50 0.83 15.17 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.83 -11.13 - 14 5.50 0.00 0.00 | 2.50 0.82 16.43 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.82 -10.30 - 15 5.50 0.00 0.00 | 2.50 0.82 17.69 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.82 -9.48 - 16 5.50 0.00 0.00 | 2.50 0.82 18.94 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.82 -8.66 - 17 5.50 0.00 0.00 | 2.50 0.82 20.20 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.82 -7.85 - 18 5.50 0.00 0.00 | 2.50 0.81 21.44 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.81 -7.03 - 19 5.50 0.00 0.00 | 2.50 0.81 22.69 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.81 -6.23 - 20 5.50 0.00 0.00 | 2.50 0.80 23.93 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.80 -5.43 - 21 5.50 0.00 0.00 | 2.50 0.80 25.16 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.80 -4.63 - 22 5.50 0.00 0.00 | 2.50 0.79 26.39 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.79 -3.84 - 23 5.50 0.00 0.00 | 2.50 0.79 27.61 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.79 -3.05 - 24 5.50 0.00 0.00 | 2.50 0.78 28.83 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.78 -2.27 - 25 5.50 0.00 0.00 | 2.50 0.78 30.04 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.78 -1.49 - 26 5.50 0.00 0.00 | 2.50 0.77 31.25 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.77 -0.72 - 27 5.50 0.00 0.00 | 2.50 0.76 32.45 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.76 0.04 - 28 5.50 0.00 0.00 | 2.50 0.76 33.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.76 0.80 - 29 5.50 0.00 0.00 | 2.50 0.75 34.83 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.75 1.55 - 30 5.50 0.00 0.00 | 2.50 0.74 36.01 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.44 0.74 2.29 + 1 0.00 0.00 0.00 | 0.00 -21.12 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -21.12 -21.12 + 2 5.50 0.00 0.00 | 2.50 0.76 1.19 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.43 0.76 -20.36 + 3 5.50 0.00 0.00 | 2.50 0.77 2.39 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.43 0.77 -19.59 + 4 5.50 0.00 0.00 | 2.50 0.77 3.60 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.43 0.77 -18.82 + 5 5.50 0.00 0.00 | 2.50 0.77 4.80 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.43 0.77 -18.05 + 6 5.50 0.00 0.00 | 2.50 0.77 6.01 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.43 0.77 -17.28 + 7 5.50 0.00 0.00 | 2.50 0.77 7.22 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.43 0.77 -16.51 + 8 5.50 0.00 0.00 | 2.50 0.77 8.43 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.43 0.77 -15.73 + 9 5.50 0.00 0.00 | 2.50 0.77 9.64 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.43 0.77 -14.96 + 10 5.50 0.00 0.00 | 2.50 0.77 10.84 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.43 0.77 -14.19 + 11 5.50 0.00 0.00 | 2.50 0.77 12.05 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.43 0.77 -13.41 + 12 5.50 0.00 0.00 | 2.50 0.77 13.26 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.43 0.77 -12.64 + 13 5.50 0.00 0.00 | 2.50 0.77 14.47 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.43 0.77 -11.87 + 14 5.50 0.00 0.00 | 2.50 0.77 15.67 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.43 0.77 -11.10 + 15 5.50 0.00 0.00 | 2.50 0.77 16.88 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.43 0.77 -10.33 + 16 5.50 0.00 0.00 | 2.50 0.77 18.08 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.43 0.77 -9.56 + 17 5.50 0.00 0.00 | 2.50 0.76 19.28 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.43 0.76 -8.80 + 18 5.50 0.00 0.00 | 2.50 0.76 20.47 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.43 0.76 -8.03 + 19 5.50 0.00 0.00 | 2.50 0.76 21.67 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.43 0.76 -7.28 + 20 5.50 0.00 0.00 | 2.50 0.75 22.86 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.43 0.75 -6.52 + 21 5.50 0.00 0.00 | 2.50 0.75 24.04 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.43 0.75 -5.77 + 22 5.50 0.00 0.00 | 2.50 0.75 25.22 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.43 0.75 -5.03 + 23 5.50 0.00 0.00 | 2.50 0.74 26.40 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.43 0.74 -4.28 + 24 5.50 0.00 0.00 | 2.50 0.74 27.57 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.43 0.74 -3.55 + 25 5.50 0.00 0.00 | 2.50 0.73 28.74 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.43 0.73 -2.81 + 26 5.50 0.00 0.00 | 2.50 0.73 29.90 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.43 0.73 -2.09 + 27 5.50 0.00 0.00 | 2.50 0.72 31.06 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.43 0.72 -1.36 + 28 5.50 0.00 0.00 | 2.50 0.72 32.21 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.43 0.72 -0.65 + 29 5.50 0.00 0.00 | 2.50 0.71 33.36 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.43 0.71 0.07 + 30 5.50 0.00 0.00 | 2.50 0.71 34.50 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.43 0.71 0.77 diff --git a/tests/examples/example8.txt b/tests/examples/example8.txt index beda8bd3..b3a2c71b 100644 --- a/tests/examples/example8.txt +++ b/tests/examples/example8.txt @@ -46,6 +46,7 @@ End-Use Efficiency Factor,0.9, ---[-] Surface Temperature,20, ---[deg.C] Ambient Temperature,20, ---[deg.C] Electricity Rate,0.1, ---Electricity rate for pumping power [$/kWh] +Power Plant Type, 9 ***FINANCIAL PARAMETERS*** ************************** diff --git a/tests/examples/example9.out b/tests/examples/example9.out index 3ded2edd..2098a3e9 100644 --- a/tests/examples/example9.out +++ b/tests/examples/example9.out @@ -4,20 +4,20 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-16 - Simulation Time: 10:49 - Calculation Time: 0.949 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-08-13 + Simulation Time: 10:51 + Calculation Time: 1.908 sec ***SUMMARY OF RESULTS*** End-Use Option: Electricity - Average Net Electricity Production: 0.47 MW - Electricity breakeven price: 50.18 cents/kWh + Average Net Electricity Production: 0.41 MW + Electricity breakeven price: 58.37 cents/kWh Number of production wells: 1 Number of injection wells: 1 Flowrate per production well: 40.0 kg/sec - Well depth (or total length, if not vertical): 3.8 kilometer + Well depth: 3.8 kilometer Geothermal gradient: 0.0280 degC/m @@ -28,22 +28,22 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: -31.11 MUSD + Project NPV: -31.83 MUSD Project IRR: 0.00 % - Project VIR=PI=PIR: -0.13 - Project MOIC: -0.85 + Project VIR=PI=PIR: -0.15 + Project MOIC: -0.87 Project Payback Period: N/A ***ENGINEERING PARAMETERS*** Number of Production Wells: 1 Number of Injection Wells: 1 - Well depth (or total length, if not vertical): 3.8 kilometer + Well depth: 3.8 kilometer Water loss rate: 2.0 Pump efficiency: 80.0 Injection temperature: 60.0 degC Production Wellbore heat transmission calculated with Ramey's model - Average production well temperature drop: 3.7 degC + Average production well temperature drop: 4.0 degC Flowrate per production well: 40.0 kg/sec Injection well casing ID: 7.000 in Production well casing ID: 7.000 in @@ -77,18 +77,18 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** - Maximum Production Temperature: 122.4 degC - Average Production Temperature: 121.1 degC - Minimum Production Temperature: 117.9 degC - Initial Production Temperature: 120.5 degC - Average Reservoir Heat Extraction: 9.86 MW + Maximum Production Temperature: 122.3 degC + Average Production Temperature: 121.3 degC + Minimum Production Temperature: 118.7 degC + Initial Production Temperature: 120.2 degC + Average Reservoir Heat Extraction: 9.35 MW Production Wellbore Heat Transmission Model = Ramey Model - Average Production Well Temperature Drop: 3.7 degC - Total Average Pressure Drop: 1545.7 kPa + Average Production Well Temperature Drop: 4.0 degC + Total Average Pressure Drop: 2839.8 kPa Average Injection Well Pressure Drop: 505.1 kPa - Average Reservoir Pressure Drop: 1986.8 kPa - Average Production Well Pressure Drop: 494.6 kPa - Average Buoyancy Pressure Drop: -1440.9 kPa + Average Reservoir Pressure Drop: 1840.4 kPa + Average Production Well Pressure Drop: 494.7 kPa + Average Buoyancy Pressure Drop: -0.4 kPa ***CAPITAL COSTS (M$)*** @@ -96,12 +96,12 @@ Simulation Metadata Drilling and completion costs: 15.41 MUSD Drilling and completion costs per well: 7.70 MUSD Stimulation costs: 1.51 MUSD - Surface power plant costs: 2.42 MUSD - Field gathering system costs: 1.13 MUSD - Total surface equipment costs: 3.55 MUSD - Exploration costs: 6.96 MUSD - Total capital costs: 27.42 MUSD - Annualized capital costs: 1.37 MUSD + Surface power plant costs: 2.41 MUSD + Field gathering system costs: 1.19 MUSD + Total surface equipment costs: 3.60 MUSD + Exploration costs: 7.24 MUSD + Total capital costs: 27.76 MUSD + Annualized capital costs: 1.39 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** @@ -117,16 +117,16 @@ Simulation Metadata Initial geofluid availability: 0.06 MW/(kg/s) Maximum Total Electricity Generation: 0.57 MW Average Total Electricity Generation: 0.55 MW - Minimum Total Electricity Generation: 0.50 MW - Initial Total Electricity Generation: 0.54 MW - Maximum Net Electricity Generation: 0.49 MW - Average Net Electricity Generation: 0.47 MW - Minimum Net Electricity Generation: 0.42 MW - Initial Net Electricity Generation: 0.46 MW - Average Annual Total Electricity Generation: 4.30 GWh - Average Annual Net Electricity Generation: 3.69 GWh - Initial pumping power/net installed power: 16.43 % - Average Pumping Power: 0.08 MW + Minimum Total Electricity Generation: 0.51 MW + Initial Total Electricity Generation: 0.53 MW + Maximum Net Electricity Generation: 0.42 MW + Average Net Electricity Generation: 0.41 MW + Minimum Net Electricity Generation: 0.37 MW + Initial Net Electricity Generation: 0.39 MW + Average Annual Total Electricity Generation: 4.31 GWh + Average Annual Net Electricity Generation: 3.20 GWh + Initial pumping power/net installed power: 36.26 % + Average Pumping Power: 0.14 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -134,36 +134,36 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET FIRST LAW DRAWDOWN TEMPERATURE POWER POWER EFFICIENCY (degC) (MW) (MW) (%) - 1 1.0000 120.47 0.0758 0.4613 4.7312 - 2 1.0095 121.61 0.0754 0.4801 4.8333 - 3 1.0122 121.95 0.0753 0.4856 4.8630 - 4 1.0136 122.12 0.0753 0.4886 4.8786 - 5 1.0146 122.23 0.0752 0.4905 4.8889 - 6 1.0153 122.32 0.0752 0.4919 4.8965 - 7 1.0158 122.38 0.0752 0.4930 4.9021 - 8 1.0162 122.42 0.0752 0.4937 4.9059 - 9 1.0164 122.45 0.0752 0.4941 4.9077 - 10 1.0164 122.45 0.0752 0.4940 4.9072 - 11 1.0161 122.42 0.0753 0.4935 4.9042 - 12 1.0157 122.37 0.0754 0.4925 4.8986 - 13 1.0150 122.29 0.0756 0.4911 4.8903 - 14 1.0142 122.18 0.0757 0.4891 4.8795 - 15 1.0131 122.05 0.0759 0.4868 4.8661 - 16 1.0118 121.90 0.0762 0.4840 4.8505 - 17 1.0103 121.72 0.0764 0.4809 4.8327 - 18 1.0087 121.53 0.0767 0.4774 4.8129 - 19 1.0070 121.31 0.0770 0.4736 4.7914 - 20 1.0051 121.08 0.0773 0.4696 4.7683 - 21 1.0030 120.84 0.0777 0.4653 4.7438 - 22 1.0009 120.59 0.0780 0.4608 4.7180 - 23 0.9987 120.32 0.0784 0.4562 4.6911 - 24 0.9964 120.04 0.0788 0.4514 4.6632 - 25 0.9940 119.76 0.0792 0.4465 4.6343 - 26 0.9916 119.46 0.0796 0.4414 4.6046 - 27 0.9891 119.16 0.0800 0.4363 4.5742 - 28 0.9865 118.85 0.0804 0.4310 4.5431 - 29 0.9839 118.54 0.0808 0.4257 4.5113 - 30 0.9813 118.22 0.0813 0.4204 4.4788 + 1 1.0000 120.16 0.1416 0.3904 4.2510 + 2 1.0100 121.35 0.1416 0.4097 4.3742 + 3 1.0129 121.70 0.1416 0.4154 4.4100 + 4 1.0144 121.89 0.1416 0.4184 4.4288 + 5 1.0154 122.01 0.1416 0.4204 4.4412 + 6 1.0161 122.10 0.1416 0.4219 4.4504 + 7 1.0167 122.16 0.1416 0.4230 4.4574 + 8 1.0172 122.22 0.1416 0.4239 4.4628 + 9 1.0175 122.25 0.1416 0.4245 4.4666 + 10 1.0176 122.27 0.1416 0.4248 4.4685 + 11 1.0176 122.27 0.1416 0.4248 4.4686 + 12 1.0175 122.25 0.1416 0.4245 4.4665 + 13 1.0171 122.21 0.1416 0.4238 4.4622 + 14 1.0166 122.15 0.1416 0.4228 4.4558 + 15 1.0159 122.06 0.1416 0.4214 4.4471 + 16 1.0150 121.96 0.1416 0.4196 4.4363 + 17 1.0140 121.83 0.1416 0.4176 4.4235 + 18 1.0128 121.69 0.1416 0.4152 4.4088 + 19 1.0114 121.53 0.1416 0.4126 4.3924 + 20 1.0100 121.36 0.1415 0.4097 4.3744 + 21 1.0084 121.17 0.1415 0.4067 4.3549 + 22 1.0067 120.96 0.1415 0.4034 4.3341 + 23 1.0049 120.75 0.1415 0.3999 4.3120 + 24 1.0030 120.52 0.1415 0.3963 4.2888 + 25 1.0011 120.29 0.1415 0.3925 4.2646 + 26 0.9990 120.04 0.1415 0.3886 4.2395 + 27 0.9969 119.79 0.1415 0.3846 4.2134 + 28 0.9948 119.53 0.1415 0.3805 4.1866 + 29 0.9925 119.26 0.1415 0.3763 4.1590 + 30 0.9902 118.98 0.1415 0.3720 4.1307 ******************************************************************* @@ -172,36 +172,36 @@ Simulation Metadata YEAR ELECTRICITY HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 3.7 77.7 29.03 0.95 - 2 3.8 78.6 28.75 1.92 - 3 3.8 78.9 28.47 2.89 - 4 3.9 79.0 28.18 3.86 - 5 3.9 79.2 27.90 4.83 - 6 3.9 79.2 27.61 5.80 - 7 3.9 79.3 27.33 6.78 - 8 3.9 79.4 27.04 7.75 - 9 3.9 79.4 26.75 8.73 - 10 3.9 79.4 26.47 9.70 - 11 3.9 79.3 26.18 10.68 - 12 3.9 79.2 25.90 11.65 - 13 3.9 79.1 25.61 12.62 - 14 3.8 79.0 25.33 13.59 - 15 3.8 78.8 25.04 14.56 - 16 3.8 78.6 24.76 15.52 - 17 3.8 78.3 24.48 16.48 - 18 3.7 78.1 24.20 17.44 - 19 3.7 77.8 23.92 18.40 - 20 3.7 77.5 23.64 19.35 - 21 3.7 77.2 23.36 20.30 - 22 3.6 76.8 23.09 21.24 - 23 3.6 76.5 22.81 22.18 - 24 3.5 76.1 22.54 23.12 - 25 3.5 75.8 22.26 24.05 - 26 3.5 75.4 21.99 24.97 - 27 3.4 75.0 21.72 25.89 - 28 3.4 74.6 21.45 26.81 - 29 3.3 74.2 21.19 27.72 - 30 2.7 61.5 20.96 28.48 + 1 3.2 73.2 29.05 0.90 + 2 3.3 74.1 28.78 1.81 + 3 3.3 74.4 28.51 2.72 + 4 3.3 74.6 28.25 3.64 + 5 3.3 74.7 27.98 4.56 + 6 3.3 74.8 27.71 5.47 + 7 3.3 74.9 27.44 6.39 + 8 3.3 74.9 27.17 7.31 + 9 3.3 74.9 26.90 8.23 + 10 3.3 75.0 26.63 9.15 + 11 3.3 74.9 26.36 10.08 + 12 3.3 74.9 26.09 11.00 + 13 3.3 74.8 25.82 11.91 + 14 3.3 74.8 25.55 12.83 + 15 3.3 74.6 25.28 13.75 + 16 3.3 74.5 25.01 14.66 + 17 3.3 74.3 24.75 15.58 + 18 3.3 74.2 24.48 16.49 + 19 3.2 74.0 24.21 17.40 + 20 3.2 73.7 23.95 18.30 + 21 3.2 73.5 23.68 19.20 + 22 3.2 73.2 23.42 20.10 + 23 3.1 73.0 23.16 21.00 + 24 3.1 72.7 22.89 21.89 + 25 3.1 72.4 22.63 22.78 + 26 3.0 72.1 22.37 23.67 + 27 3.0 71.8 22.12 24.55 + 28 3.0 71.5 21.86 25.43 + 29 2.9 71.2 21.60 26.30 + 30 2.4 59.0 21.39 27.03 ******************************** @@ -211,33 +211,33 @@ Year Electricity | Heat | Since Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | OPEX Net Rev. Net Cashflow Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 -27.42 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -27.42 -27.42 - 2 5.50 -0.28 0.20 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.28 -27.70 - 3 5.50 -0.27 0.41 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -27.97 - 4 5.50 -0.27 0.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -28.25 - 5 5.50 -0.27 0.84 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -28.52 - 6 5.50 -0.27 1.05 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -28.78 - 7 5.50 -0.27 1.26 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -29.05 - 8 5.50 -0.27 1.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -29.32 - 9 5.50 -0.27 1.69 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -29.59 - 10 5.50 -0.27 1.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -29.86 - 11 5.50 -0.27 2.12 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -30.13 - 12 5.50 -0.27 2.33 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -30.39 - 13 5.50 -0.27 2.55 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -30.66 - 14 5.50 -0.27 2.76 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -30.93 - 15 5.50 -0.27 2.97 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -31.20 - 16 5.50 -0.27 3.18 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -31.48 - 17 5.50 -0.27 3.39 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -31.75 - 18 5.50 -0.27 3.60 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.27 -32.02 - 19 5.50 -0.28 3.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.28 -32.30 - 20 5.50 -0.28 4.01 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.28 -32.58 - 21 5.50 -0.28 4.21 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.28 -32.86 - 22 5.50 -0.28 4.41 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.28 -33.14 - 23 5.50 -0.28 4.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.28 -33.42 - 24 5.50 -0.29 4.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.29 -33.71 - 25 5.50 -0.29 5.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.29 -33.99 - 26 5.50 -0.29 5.20 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.29 -34.28 - 27 5.50 -0.29 5.39 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.29 -34.58 - 28 5.50 -0.29 5.57 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.29 -34.87 - 29 5.50 -0.30 5.76 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -35.17 - 30 5.50 -0.30 5.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -35.47 + 1 0.00 -27.76 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -27.76 -27.76 + 2 5.50 -0.31 0.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.31 -28.07 + 3 5.50 -0.30 0.35 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -28.37 + 4 5.50 -0.30 0.53 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -28.67 + 5 5.50 -0.30 0.72 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -28.98 + 6 5.50 -0.30 0.90 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -29.28 + 7 5.50 -0.30 1.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -29.57 + 8 5.50 -0.30 1.27 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -29.87 + 9 5.50 -0.30 1.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -30.17 + 10 5.50 -0.30 1.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -30.47 + 11 5.50 -0.30 1.82 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -30.77 + 12 5.50 -0.30 2.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -31.07 + 13 5.50 -0.30 2.19 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -31.37 + 14 5.50 -0.30 2.37 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -31.67 + 15 5.50 -0.30 2.55 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -31.97 + 16 5.50 -0.30 2.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -32.27 + 17 5.50 -0.30 2.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -32.57 + 18 5.50 -0.30 3.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -32.87 + 19 5.50 -0.30 3.28 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -33.17 + 20 5.50 -0.30 3.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.30 -33.48 + 21 5.50 -0.31 3.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.31 -33.78 + 22 5.50 -0.31 3.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.31 -34.09 + 23 5.50 -0.31 3.98 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.31 -34.40 + 24 5.50 -0.31 4.15 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.31 -34.71 + 25 5.50 -0.31 4.32 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.31 -35.02 + 26 5.50 -0.31 4.49 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.31 -35.33 + 27 5.50 -0.32 4.66 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.32 -35.65 + 28 5.50 -0.32 4.83 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.32 -35.97 + 29 5.50 -0.32 4.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.32 -36.29 + 30 5.50 -0.32 5.15 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.48 -0.32 -36.61 diff --git a/tests/examples/example_ITC.out b/tests/examples/example_ITC.out index 6af617a4..ffc56250 100644 --- a/tests/examples/example_ITC.out +++ b/tests/examples/example_ITC.out @@ -4,20 +4,20 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-16 - Simulation Time: 10:38 - Calculation Time: 0.929 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-08-13 + Simulation Time: 10:57 + Calculation Time: 1.674 sec ***SUMMARY OF RESULTS*** End-Use Option: Electricity - Average Net Electricity Production: 18.57 MW - Electricity breakeven price: 3.46 cents/kWh + Average Net Electricity Production: 19.23 MW + Electricity breakeven price: 3.34 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): 5.0 kilometer + Well depth: 5.0 kilometer Geothermal gradient: 0.0550 degC/m @@ -27,22 +27,22 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: 6.91 MUSD - Project IRR: 7.32 % - Project VIR=PI=PIR: 1.12 - Project MOIC: 0.59 - Project Payback Period: 13.01 yr + Project NPV: 10.86 MUSD + Project IRR: 7.92 % + Project VIR=PI=PIR: 1.18 + Project MOIC: 0.65 + Project Payback Period: 12.35 yr ***ENGINEERING PARAMETERS*** Number of Production Wells: 2 Number of Injection Wells: 2 - Well depth (or total length, if not vertical): 5.0 kilometer + Well depth: 5.0 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: 9.3 degC + Average production well temperature drop: 9.9 degC Flowrate per production well: 55.0 kg/sec Injection well casing ID: 7.000 in Production well casing ID: 7.000 in @@ -65,7 +65,7 @@ Simulation Metadata Well separation: fracture height: 900.00 meter Fracture area: 810000.00 m**2 Reservoir volume: 1000000000 m**3 - Reservoir hydrostatic pressure: 47300.51 kPa + Reservoir hydrostatic pressure: 51780.34 kPa Plant outlet pressure: 8274.86 kPa Production wellhead pressure: 8343.81 kPa Productivity Index: 5.00 kg/sec/bar @@ -77,15 +77,15 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** - Maximum Production Temperature: 286.6 degC - Average Production Temperature: 285.7 degC - Minimum Production Temperature: 280.6 degC - Initial Production Temperature: 280.6 degC - Average Reservoir Heat Extraction: 104.70 MW + Maximum Production Temperature: 285.9 degC + Average Production Temperature: 285.1 degC + Minimum Production Temperature: 279.5 degC + Initial Production Temperature: 279.5 degC + Average Reservoir Heat Extraction: 96.98 MW Production Wellbore Heat Transmission Model = Ramey Model - Average Production Well Temperature Drop: 9.3 degC - Average Injection Well Pump Pressure Drop: -9569.9 kPa - Average Production Well Pump Pressure Drop: 5417.0 kPa + Average Production Well Temperature Drop: 9.9 degC + Average Injection Well Pump Pressure Drop: -5090.1 kPa + Average Production Well Pump Pressure Drop: 945.4 kPa ***CAPITAL COSTS (M$)*** @@ -93,17 +93,17 @@ Simulation Metadata Drilling and completion costs: 47.16 MUSD Drilling and completion costs per well: 11.79 MUSD Stimulation costs: 0.00 MUSD - Surface power plant costs: 59.81 MUSD - Field gathering system costs: 2.64 MUSD - Total surface equipment costs: 62.45 MUSD - Exploration costs: 9.97 MUSD - Investment Tax Credit: -59.79 MUSD - Total capital costs: 59.79 MUSD + Surface power plant costs: 59.68 MUSD + Field gathering system costs: 2.21 MUSD + Total surface equipment costs: 61.88 MUSD + Exploration costs: 10.40 MUSD + Investment Tax Credit: -59.72 MUSD + Total capital costs: 59.72 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** - Wellfield maintenance costs: 0.90 MUSD/yr + Wellfield maintenance costs: 0.89 MUSD/yr Power plant maintenance costs: 2.09 MUSD/yr Water costs: 0.06 MUSD/yr Total operating and maintenance costs: 3.04 MUSD/yr @@ -112,18 +112,18 @@ Simulation Metadata ***SURFACE EQUIPMENT SIMULATION RESULTS*** Initial geofluid availability: 0.34 MW/(kg/s) - Maximum Total Electricity Generation: 19.52 MW - Average Total Electricity Generation: 19.44 MW - Minimum Total Electricity Generation: 18.94 MW - Initial Total Electricity Generation: 18.94 MW - Maximum Net Electricity Generation: 18.65 MW - Average Net Electricity Generation: 18.57 MW - Minimum Net Electricity Generation: 18.05 MW - Initial Net Electricity Generation: 18.05 MW - Average Annual Total Electricity Generation: 152.46 GWh - Average Annual Net Electricity Generation: 145.62 GWh - Initial pumping power/net installed power: 4.88 % - Average Pumping Power: 0.87 MW + Maximum Total Electricity Generation: 19.46 MW + Average Total Electricity Generation: 19.38 MW + Minimum Total Electricity Generation: 18.83 MW + Initial Total Electricity Generation: 18.83 MW + Maximum Net Electricity Generation: 19.31 MW + Average Net Electricity Generation: 19.23 MW + Minimum Net Electricity Generation: 18.66 MW + Initial Net Electricity Generation: 18.66 MW + Average Annual Total Electricity Generation: 151.94 GWh + Average Annual Net Electricity Generation: 150.75 GWh + Initial pumping power/net installed power: 0.87 % + Average Pumping Power: 0.15 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -131,36 +131,36 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET FIRST LAW DRAWDOWN TEMPERATURE POWER POWER EFFICIENCY (degC) (MW) (MW) (%) - 1 1.0000 280.56 0.8811 18.0542 17.6327 - 2 1.0102 283.41 0.8763 18.3435 17.6961 - 3 1.0131 284.23 0.8750 18.4252 17.7125 - 4 1.0146 284.66 0.8742 18.4675 17.7206 - 5 1.0157 284.95 0.8738 18.4954 17.7259 - 6 1.0164 285.16 0.8734 18.5159 17.7298 - 7 1.0170 285.32 0.8731 18.5321 17.7327 - 8 1.0175 285.46 0.8729 18.5453 17.7351 - 9 1.0179 285.57 0.8727 18.5564 17.7372 - 10 1.0182 285.67 0.8726 18.5659 17.7389 - 11 1.0185 285.76 0.8724 18.5743 17.7404 - 12 1.0188 285.83 0.8723 18.5818 17.7417 - 13 1.0191 285.90 0.8722 18.5885 17.7429 - 14 1.0193 285.97 0.8721 18.5945 17.7440 - 15 1.0195 286.02 0.8720 18.6000 17.7449 - 16 1.0197 286.08 0.8719 18.6051 17.7458 - 17 1.0198 286.12 0.8718 18.6098 17.7466 - 18 1.0200 286.17 0.8717 18.6142 17.7474 - 19 1.0202 286.21 0.8717 18.6182 17.7481 - 20 1.0203 286.25 0.8716 18.6220 17.7488 - 21 1.0204 286.29 0.8715 18.6256 17.7494 - 22 1.0206 286.32 0.8715 18.6290 17.7500 - 23 1.0207 286.36 0.8714 18.6322 17.7505 - 24 1.0208 286.39 0.8714 18.6352 17.7510 - 25 1.0209 286.42 0.8713 18.6381 17.7515 - 26 1.0210 286.45 0.8713 18.6408 17.7520 - 27 1.0211 286.47 0.8712 18.6434 17.7524 - 28 1.0212 286.50 0.8712 18.6459 17.7529 - 29 1.0213 286.52 0.8711 18.6483 17.7533 - 30 1.0214 286.55 0.8711 18.6505 17.7537 + 1 1.0000 279.49 0.1627 18.6646 19.7117 + 2 1.0109 282.55 0.1569 18.9783 19.7795 + 3 1.0141 283.43 0.1553 19.0669 19.7967 + 4 1.0157 283.90 0.1544 19.1128 19.8053 + 5 1.0168 284.20 0.1538 19.1431 19.8108 + 6 1.0176 284.43 0.1534 19.1654 19.8148 + 7 1.0183 284.60 0.1531 19.1828 19.8179 + 8 1.0188 284.75 0.1528 19.1971 19.8204 + 9 1.0192 284.87 0.1526 19.2092 19.8225 + 10 1.0196 284.98 0.1524 19.2196 19.8243 + 11 1.0199 285.07 0.1522 19.2287 19.8258 + 12 1.0202 285.15 0.1520 19.2367 19.8272 + 13 1.0205 285.23 0.1519 19.2440 19.8284 + 14 1.0207 285.29 0.1518 19.2505 19.8295 + 15 1.0210 285.35 0.1517 19.2565 19.8305 + 16 1.0212 285.41 0.1516 19.2620 19.8314 + 17 1.0214 285.46 0.1515 19.2671 19.8323 + 18 1.0215 285.51 0.1514 19.2719 19.8331 + 19 1.0217 285.56 0.1513 19.2763 19.8338 + 20 1.0218 285.60 0.1512 19.2804 19.8345 + 21 1.0220 285.64 0.1511 19.2843 19.8351 + 22 1.0221 285.68 0.1511 19.2879 19.8357 + 23 1.0222 285.71 0.1510 19.2914 19.8363 + 24 1.0224 285.75 0.1509 19.2947 19.8368 + 25 1.0225 285.78 0.1509 19.2978 19.8373 + 26 1.0226 285.81 0.1508 19.3008 19.8378 + 27 1.0227 285.84 0.1508 19.3036 19.8382 + 28 1.0228 285.87 0.1507 19.3063 19.8387 + 29 1.0229 285.89 0.1507 19.3089 19.8391 + 30 1.0230 285.92 0.1506 19.3114 19.8395 ******************************************************************* @@ -169,36 +169,36 @@ Simulation Metadata YEAR ELECTRICITY HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 143.6 812.8 658.57 0.44 - 2 145.0 818.9 655.63 0.89 - 3 145.4 820.9 652.67 1.33 - 4 145.7 822.2 649.71 1.78 - 5 145.9 823.0 646.75 2.23 - 6 146.0 823.7 643.78 2.68 - 7 146.2 824.2 640.82 3.13 - 8 146.3 824.6 637.85 3.58 - 9 146.3 825.0 634.88 4.02 - 10 146.4 825.3 631.91 4.47 - 11 146.5 825.6 628.93 4.92 - 12 146.5 825.9 625.96 5.37 - 13 146.6 826.1 622.99 5.82 - 14 146.6 826.3 620.01 6.27 - 15 146.7 826.5 617.04 6.72 - 16 146.7 826.7 614.06 7.17 - 17 146.7 826.8 611.08 7.62 - 18 146.8 827.0 608.11 8.07 - 19 146.8 827.1 605.13 8.52 - 20 146.8 827.3 602.15 8.97 - 21 146.9 827.4 599.17 9.42 - 22 146.9 827.5 596.19 9.87 - 23 146.9 827.6 593.21 10.32 - 24 146.9 827.7 590.23 10.77 - 25 147.0 827.8 587.25 11.22 - 26 147.0 827.9 584.27 11.67 - 27 147.0 828.0 581.29 12.12 - 28 147.0 828.1 578.31 12.58 - 29 147.0 828.2 575.33 13.03 - 30 122.5 690.2 572.85 13.40 + 1 148.5 752.0 658.79 0.41 + 2 150.0 758.1 656.06 0.82 + 3 150.5 760.1 653.33 1.24 + 4 150.8 761.4 650.59 1.65 + 5 151.0 762.2 647.84 2.06 + 6 151.2 762.9 645.10 2.48 + 7 151.3 763.4 642.35 2.90 + 8 151.4 763.8 639.60 3.31 + 9 151.5 764.2 636.85 3.73 + 10 151.6 764.5 634.09 4.14 + 11 151.6 764.8 631.34 4.56 + 12 151.7 765.0 628.59 4.98 + 13 151.7 765.3 625.83 5.39 + 14 151.8 765.5 623.08 5.81 + 15 151.8 765.7 620.32 6.23 + 16 151.9 765.8 617.56 6.64 + 17 151.9 766.0 614.81 7.06 + 18 152.0 766.2 612.05 7.48 + 19 152.0 766.3 609.29 7.89 + 20 152.0 766.4 606.53 8.31 + 21 152.1 766.6 603.77 8.73 + 22 152.1 766.7 601.01 9.14 + 23 152.1 766.8 598.25 9.56 + 24 152.1 766.9 595.49 9.98 + 25 152.2 767.0 592.73 10.40 + 26 152.2 767.1 589.97 10.81 + 27 152.2 767.2 587.20 11.23 + 28 152.2 767.3 584.44 11.65 + 29 152.2 767.4 581.68 12.07 + 30 126.9 639.5 579.38 12.41 ******************************** @@ -208,33 +208,33 @@ Year Electricity | Heat | Since Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | OPEX Net Rev. Net Cashflow Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 -59.79 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -59.79 -59.79 - 2 5.50 4.85 7.90 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 4.85 -54.93 - 3 5.50 4.93 15.87 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 4.93 -50.00 - 4 5.50 4.96 23.87 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 4.96 -45.05 - 5 5.50 4.97 31.89 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 4.97 -40.08 - 6 5.50 4.98 39.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 4.98 -35.10 - 7 5.50 4.99 47.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 4.99 -30.11 - 8 5.50 4.99 55.98 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 4.99 -25.11 - 9 5.50 5.00 64.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.00 -20.11 - 10 5.50 5.00 72.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.00 -15.11 - 11 5.50 5.01 80.13 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.01 -10.10 - 12 5.50 5.01 88.18 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.01 -5.09 - 13 5.50 5.02 96.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.02 -0.07 - 14 5.50 5.02 104.30 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.02 4.95 - 15 5.50 5.02 112.37 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.02 9.97 - 16 5.50 5.02 120.43 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.02 14.99 - 17 5.50 5.02 128.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.02 20.01 - 18 5.50 5.03 136.57 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.03 25.04 - 19 5.50 5.03 144.65 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.03 30.07 - 20 5.50 5.03 152.72 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.03 35.10 - 21 5.50 5.03 160.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.03 40.13 - 22 5.50 5.03 168.87 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.03 45.16 - 23 5.50 5.03 176.95 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.03 50.20 - 24 5.50 5.04 185.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.04 55.24 - 25 5.50 5.04 193.11 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.04 60.27 - 26 5.50 5.04 201.20 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.04 65.31 - 27 5.50 5.04 209.28 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.04 70.35 - 28 5.50 5.04 217.36 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.04 75.39 - 29 5.50 5.04 225.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.04 80.43 - 30 5.50 5.04 233.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.04 85.48 + 1 0.00 -59.72 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -59.72 -59.72 + 2 5.50 5.13 8.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.13 -54.59 + 3 5.50 5.22 16.42 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.22 -49.37 + 4 5.50 5.24 24.70 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.24 -44.13 + 5 5.50 5.26 32.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.26 -38.87 + 6 5.50 5.27 41.30 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.27 -33.60 + 7 5.50 5.28 49.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.28 -28.32 + 8 5.50 5.29 57.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.29 -23.04 + 9 5.50 5.29 66.26 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.29 -17.75 + 10 5.50 5.30 74.59 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.30 -12.45 + 11 5.50 5.30 82.93 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.30 -7.15 + 12 5.50 5.30 91.27 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.30 -1.84 + 13 5.50 5.31 99.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.31 3.46 + 14 5.50 5.31 107.96 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.31 8.77 + 15 5.50 5.31 116.31 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.31 14.09 + 16 5.50 5.32 124.66 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.32 19.40 + 17 5.50 5.32 133.01 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.32 24.72 + 18 5.50 5.32 141.37 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.32 30.04 + 19 5.50 5.32 149.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.32 35.36 + 20 5.50 5.32 158.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.32 40.69 + 21 5.50 5.33 166.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.33 46.01 + 22 5.50 5.33 174.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.33 51.34 + 23 5.50 5.33 183.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.33 56.67 + 24 5.50 5.33 191.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.33 62.00 + 25 5.50 5.33 199.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.33 67.33 + 26 5.50 5.33 208.27 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.33 72.66 + 27 5.50 5.33 216.64 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.33 78.00 + 28 5.50 5.34 225.02 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.34 83.33 + 29 5.50 5.34 233.39 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.34 88.67 + 30 5.50 5.34 241.76 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.34 94.01 diff --git a/tests/examples/example_PTC.out b/tests/examples/example_PTC.out index 254884e3..0913eecd 100644 --- a/tests/examples/example_PTC.out +++ b/tests/examples/example_PTC.out @@ -4,20 +4,20 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-16 - Simulation Time: 10:36 - Calculation Time: 0.971 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-08-13 + Simulation Time: 11:44 + Calculation Time: 1.665 sec ***SUMMARY OF RESULTS*** End-Use Option: Electricity - Average Net Electricity Production: 18.57 MW - Electricity breakeven price: 8.91 cents/kWh + Average Net Electricity Production: 19.23 MW + Electricity breakeven price: 8.59 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): 5.0 kilometer + Well depth: 5.0 kilometer Geothermal gradient: 0.0550 degC/m @@ -27,22 +27,22 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: 5.72 MUSD - Project IRR: 6.85 % - Project VIR=PI=PIR: 1.05 - Project MOIC: 0.53 - Project Payback Period: 10.17 yr + Project NPV: 11.79 MUSD + Project IRR: 7.48 % + Project VIR=PI=PIR: 1.10 + Project MOIC: 0.58 + Project Payback Period: 9.80 yr ***ENGINEERING PARAMETERS*** Number of Production Wells: 2 Number of Injection Wells: 2 - Well depth (or total length, if not vertical): 5.0 kilometer + Well depth: 5.0 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: 9.3 degC + Average production well temperature drop: 9.9 degC Flowrate per production well: 55.0 kg/sec Injection well casing ID: 7.000 in Production well casing ID: 7.000 in @@ -65,7 +65,7 @@ Simulation Metadata Well separation: fracture height: 900.00 meter Fracture area: 810000.00 m**2 Reservoir volume: 1000000000 m**3 - Reservoir hydrostatic pressure: 47300.51 kPa + Reservoir hydrostatic pressure: 51780.34 kPa Plant outlet pressure: 8274.86 kPa Production wellhead pressure: 8343.81 kPa Productivity Index: 5.00 kg/sec/bar @@ -77,15 +77,15 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** - Maximum Production Temperature: 286.6 degC - Average Production Temperature: 285.7 degC - Minimum Production Temperature: 280.6 degC - Initial Production Temperature: 280.6 degC - Average Reservoir Heat Extraction: 104.70 MW + Maximum Production Temperature: 285.9 degC + Average Production Temperature: 285.1 degC + Minimum Production Temperature: 279.5 degC + Initial Production Temperature: 279.5 degC + Average Reservoir Heat Extraction: 96.98 MW Production Wellbore Heat Transmission Model = Ramey Model - Average Production Well Temperature Drop: 9.3 degC - Average Injection Well Pump Pressure Drop: -9569.9 kPa - Average Production Well Pump Pressure Drop: 5417.0 kPa + Average Production Well Temperature Drop: 9.9 degC + Average Injection Well Pump Pressure Drop: -5090.1 kPa + Average Production Well Pump Pressure Drop: 945.4 kPa ***CAPITAL COSTS (M$)*** @@ -93,16 +93,16 @@ Simulation Metadata Drilling and completion costs: 47.16 MUSD Drilling and completion costs per well: 11.79 MUSD Stimulation costs: 0.00 MUSD - Surface power plant costs: 59.81 MUSD - Field gathering system costs: 2.64 MUSD - Total surface equipment costs: 62.45 MUSD - Exploration costs: 9.97 MUSD - Total capital costs: 119.58 MUSD + Surface power plant costs: 59.68 MUSD + Field gathering system costs: 2.21 MUSD + Total surface equipment costs: 61.88 MUSD + Exploration costs: 10.40 MUSD + Total capital costs: 119.45 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** - Wellfield maintenance costs: 0.90 MUSD/yr + Wellfield maintenance costs: 0.89 MUSD/yr Power plant maintenance costs: 2.09 MUSD/yr Water costs: 0.06 MUSD/yr Total operating and maintenance costs: 3.04 MUSD/yr @@ -111,18 +111,18 @@ Simulation Metadata ***SURFACE EQUIPMENT SIMULATION RESULTS*** Initial geofluid availability: 0.34 MW/(kg/s) - Maximum Total Electricity Generation: 19.52 MW - Average Total Electricity Generation: 19.44 MW - Minimum Total Electricity Generation: 18.94 MW - Initial Total Electricity Generation: 18.94 MW - Maximum Net Electricity Generation: 18.65 MW - Average Net Electricity Generation: 18.57 MW - Minimum Net Electricity Generation: 18.05 MW - Initial Net Electricity Generation: 18.05 MW - Average Annual Total Electricity Generation: 152.46 GWh - Average Annual Net Electricity Generation: 145.62 GWh - Initial pumping power/net installed power: 4.88 % - Average Pumping Power: 0.87 MW + Maximum Total Electricity Generation: 19.46 MW + Average Total Electricity Generation: 19.38 MW + Minimum Total Electricity Generation: 18.83 MW + Initial Total Electricity Generation: 18.83 MW + Maximum Net Electricity Generation: 19.31 MW + Average Net Electricity Generation: 19.23 MW + Minimum Net Electricity Generation: 18.66 MW + Initial Net Electricity Generation: 18.66 MW + Average Annual Total Electricity Generation: 151.94 GWh + Average Annual Net Electricity Generation: 150.75 GWh + Initial pumping power/net installed power: 0.87 % + Average Pumping Power: 0.15 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -130,36 +130,36 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET FIRST LAW DRAWDOWN TEMPERATURE POWER POWER EFFICIENCY (degC) (MW) (MW) (%) - 1 1.0000 280.56 0.8811 18.0542 17.6327 - 2 1.0102 283.41 0.8763 18.3435 17.6961 - 3 1.0131 284.23 0.8750 18.4252 17.7125 - 4 1.0146 284.66 0.8742 18.4675 17.7206 - 5 1.0157 284.95 0.8738 18.4954 17.7259 - 6 1.0164 285.16 0.8734 18.5159 17.7298 - 7 1.0170 285.32 0.8731 18.5321 17.7327 - 8 1.0175 285.46 0.8729 18.5453 17.7351 - 9 1.0179 285.57 0.8727 18.5564 17.7372 - 10 1.0182 285.67 0.8726 18.5659 17.7389 - 11 1.0185 285.76 0.8724 18.5743 17.7404 - 12 1.0188 285.83 0.8723 18.5818 17.7417 - 13 1.0191 285.90 0.8722 18.5885 17.7429 - 14 1.0193 285.97 0.8721 18.5945 17.7440 - 15 1.0195 286.02 0.8720 18.6000 17.7449 - 16 1.0197 286.08 0.8719 18.6051 17.7458 - 17 1.0198 286.12 0.8718 18.6098 17.7466 - 18 1.0200 286.17 0.8717 18.6142 17.7474 - 19 1.0202 286.21 0.8717 18.6182 17.7481 - 20 1.0203 286.25 0.8716 18.6220 17.7488 - 21 1.0204 286.29 0.8715 18.6256 17.7494 - 22 1.0206 286.32 0.8715 18.6290 17.7500 - 23 1.0207 286.36 0.8714 18.6322 17.7505 - 24 1.0208 286.39 0.8714 18.6352 17.7510 - 25 1.0209 286.42 0.8713 18.6381 17.7515 - 26 1.0210 286.45 0.8713 18.6408 17.7520 - 27 1.0211 286.47 0.8712 18.6434 17.7524 - 28 1.0212 286.50 0.8712 18.6459 17.7529 - 29 1.0213 286.52 0.8711 18.6483 17.7533 - 30 1.0214 286.55 0.8711 18.6505 17.7537 + 1 1.0000 279.49 0.1627 18.6646 19.7117 + 2 1.0109 282.55 0.1569 18.9783 19.7795 + 3 1.0141 283.43 0.1553 19.0669 19.7967 + 4 1.0157 283.90 0.1544 19.1128 19.8053 + 5 1.0168 284.20 0.1538 19.1431 19.8108 + 6 1.0176 284.43 0.1534 19.1654 19.8148 + 7 1.0183 284.60 0.1531 19.1828 19.8179 + 8 1.0188 284.75 0.1528 19.1971 19.8204 + 9 1.0192 284.87 0.1526 19.2092 19.8225 + 10 1.0196 284.98 0.1524 19.2196 19.8243 + 11 1.0199 285.07 0.1522 19.2287 19.8258 + 12 1.0202 285.15 0.1520 19.2367 19.8272 + 13 1.0205 285.23 0.1519 19.2440 19.8284 + 14 1.0207 285.29 0.1518 19.2505 19.8295 + 15 1.0210 285.35 0.1517 19.2565 19.8305 + 16 1.0212 285.41 0.1516 19.2620 19.8314 + 17 1.0214 285.46 0.1515 19.2671 19.8323 + 18 1.0215 285.51 0.1514 19.2719 19.8331 + 19 1.0217 285.56 0.1513 19.2763 19.8338 + 20 1.0218 285.60 0.1512 19.2804 19.8345 + 21 1.0220 285.64 0.1511 19.2843 19.8351 + 22 1.0221 285.68 0.1511 19.2879 19.8357 + 23 1.0222 285.71 0.1510 19.2914 19.8363 + 24 1.0224 285.75 0.1509 19.2947 19.8368 + 25 1.0225 285.78 0.1509 19.2978 19.8373 + 26 1.0226 285.81 0.1508 19.3008 19.8378 + 27 1.0227 285.84 0.1508 19.3036 19.8382 + 28 1.0228 285.87 0.1507 19.3063 19.8387 + 29 1.0229 285.89 0.1507 19.3089 19.8391 + 30 1.0230 285.92 0.1506 19.3114 19.8395 ******************************************************************* @@ -168,36 +168,36 @@ Simulation Metadata YEAR ELECTRICITY HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 143.6 812.8 658.57 0.44 - 2 145.0 818.9 655.63 0.89 - 3 145.4 820.9 652.67 1.33 - 4 145.7 822.2 649.71 1.78 - 5 145.9 823.0 646.75 2.23 - 6 146.0 823.7 643.78 2.68 - 7 146.2 824.2 640.82 3.13 - 8 146.3 824.6 637.85 3.58 - 9 146.3 825.0 634.88 4.02 - 10 146.4 825.3 631.91 4.47 - 11 146.5 825.6 628.93 4.92 - 12 146.5 825.9 625.96 5.37 - 13 146.6 826.1 622.99 5.82 - 14 146.6 826.3 620.01 6.27 - 15 146.7 826.5 617.04 6.72 - 16 146.7 826.7 614.06 7.17 - 17 146.7 826.8 611.08 7.62 - 18 146.8 827.0 608.11 8.07 - 19 146.8 827.1 605.13 8.52 - 20 146.8 827.3 602.15 8.97 - 21 146.9 827.4 599.17 9.42 - 22 146.9 827.5 596.19 9.87 - 23 146.9 827.6 593.21 10.32 - 24 146.9 827.7 590.23 10.77 - 25 147.0 827.8 587.25 11.22 - 26 147.0 827.9 584.27 11.67 - 27 147.0 828.0 581.29 12.12 - 28 147.0 828.1 578.31 12.58 - 29 147.0 828.2 575.33 13.03 - 30 122.5 690.2 572.85 13.40 + 1 148.5 752.0 658.79 0.41 + 2 150.0 758.1 656.06 0.82 + 3 150.5 760.1 653.33 1.24 + 4 150.8 761.4 650.59 1.65 + 5 151.0 762.2 647.84 2.06 + 6 151.2 762.9 645.10 2.48 + 7 151.3 763.4 642.35 2.90 + 8 151.4 763.8 639.60 3.31 + 9 151.5 764.2 636.85 3.73 + 10 151.6 764.5 634.09 4.14 + 11 151.6 764.8 631.34 4.56 + 12 151.7 765.0 628.59 4.98 + 13 151.7 765.3 625.83 5.39 + 14 151.8 765.5 623.08 5.81 + 15 151.8 765.7 620.32 6.23 + 16 151.9 765.8 617.56 6.64 + 17 151.9 766.0 614.81 7.06 + 18 152.0 766.2 612.05 7.48 + 19 152.0 766.3 609.29 7.89 + 20 152.0 766.4 606.53 8.31 + 21 152.1 766.6 603.77 8.73 + 22 152.1 766.7 601.01 9.14 + 23 152.1 766.8 598.25 9.56 + 24 152.1 766.9 595.49 9.98 + 25 152.2 767.0 592.73 10.40 + 26 152.2 767.1 589.97 10.81 + 27 152.2 767.2 587.20 11.23 + 28 152.2 767.3 584.44 11.65 + 29 152.2 767.4 581.68 12.07 + 30 126.9 639.5 579.38 12.41 ******************************** @@ -207,33 +207,33 @@ Year Electricity | Heat | Since Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | OPEX Net Rev. Net Cashflow Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 -119.58 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -119.58 -119.58 - 2 10.50 12.04 15.08 | 7.50 0.00 0.00 | 7.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 12.04 -107.54 - 3 10.62 12.36 30.48 | 7.62 0.00 0.00 | 7.62 0.00 0.00 | 0.00 0.00 0.00 | 3.04 12.36 -95.18 - 4 10.75 12.60 46.12 | 7.75 0.00 0.00 | 7.75 0.00 0.00 | 0.00 0.00 0.00 | 3.04 12.60 -82.58 - 5 10.88 12.82 61.98 | 7.88 0.00 0.00 | 7.88 0.00 0.00 | 0.00 0.00 0.00 | 3.04 12.82 -69.77 - 6 11.02 13.03 78.06 | 8.02 0.00 0.00 | 8.02 0.00 0.00 | 0.00 0.00 0.00 | 3.04 13.03 -56.73 - 7 11.16 13.25 94.36 | 8.16 0.00 0.00 | 8.16 0.00 0.00 | 0.00 0.00 0.00 | 3.04 13.25 -43.48 - 8 11.30 13.47 110.87 | 8.30 0.00 0.00 | 8.30 0.00 0.00 | 0.00 0.00 0.00 | 3.04 13.47 -30.01 - 9 11.44 13.69 127.61 | 8.44 0.00 0.00 | 8.44 0.00 0.00 | 0.00 0.00 0.00 | 3.04 13.69 -16.32 - 10 11.59 13.92 144.57 | 8.59 0.00 0.00 | 8.59 0.00 0.00 | 0.00 0.00 0.00 | 3.04 13.92 -2.40 - 11 11.74 14.15 161.76 | 8.74 0.00 0.00 | 8.74 0.00 0.00 | 0.00 0.00 0.00 | 3.04 14.15 11.75 - 12 5.50 5.01 169.82 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.01 16.76 - 13 5.50 5.02 177.88 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.02 21.78 - 14 5.50 5.02 185.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.02 26.79 - 15 5.50 5.02 194.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.02 31.81 - 16 5.50 5.02 202.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.02 36.84 - 17 5.50 5.02 210.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.02 41.86 - 18 5.50 5.03 218.21 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.03 46.89 - 19 5.50 5.03 226.28 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.03 51.92 - 20 5.50 5.03 234.36 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.03 56.95 - 21 5.50 5.03 242.43 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.03 61.98 - 22 5.50 5.03 250.51 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.03 67.01 - 23 5.50 5.03 258.59 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.03 72.05 - 24 5.50 5.04 266.67 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.04 77.08 - 25 5.50 5.04 274.75 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.04 82.12 - 26 5.50 5.04 282.83 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.04 87.16 - 27 5.50 5.04 290.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.04 92.20 - 28 5.50 5.04 299.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.04 97.24 - 29 5.50 5.04 307.09 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.04 102.28 - 30 5.50 5.04 315.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.04 107.33 + 1 0.00 -119.45 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -119.45 -119.45 + 2 10.50 12.56 15.60 | 7.50 0.00 0.00 | 7.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 12.56 -106.89 + 3 10.62 12.90 31.54 | 7.62 0.00 0.00 | 7.62 0.00 0.00 | 0.00 0.00 0.00 | 3.04 12.90 -93.98 + 4 10.75 13.15 47.72 | 7.75 0.00 0.00 | 7.75 0.00 0.00 | 0.00 0.00 0.00 | 3.04 13.15 -80.83 + 5 10.88 13.38 64.14 | 7.88 0.00 0.00 | 7.88 0.00 0.00 | 0.00 0.00 0.00 | 3.04 13.38 -67.45 + 6 11.02 13.60 80.78 | 8.02 0.00 0.00 | 8.02 0.00 0.00 | 0.00 0.00 0.00 | 3.04 13.60 -53.85 + 7 11.16 13.83 97.64 | 8.16 0.00 0.00 | 8.16 0.00 0.00 | 0.00 0.00 0.00 | 3.04 13.83 -40.02 + 8 11.30 14.06 114.74 | 8.30 0.00 0.00 | 8.30 0.00 0.00 | 0.00 0.00 0.00 | 3.04 14.06 -25.96 + 9 11.44 14.29 132.06 | 8.44 0.00 0.00 | 8.44 0.00 0.00 | 0.00 0.00 0.00 | 3.04 14.29 -11.67 + 10 11.59 14.52 149.62 | 8.59 0.00 0.00 | 8.59 0.00 0.00 | 0.00 0.00 0.00 | 3.04 14.52 2.86 + 11 11.74 14.76 167.42 | 8.74 0.00 0.00 | 8.74 0.00 0.00 | 0.00 0.00 0.00 | 3.04 14.76 17.62 + 12 5.50 5.30 175.76 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.30 22.93 + 13 5.50 5.31 184.11 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.31 28.23 + 14 5.50 5.31 192.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.31 33.54 + 15 5.50 5.31 200.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.31 38.86 + 16 5.50 5.32 209.15 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.32 44.17 + 17 5.50 5.32 217.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.32 49.49 + 18 5.50 5.32 225.86 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.32 54.81 + 19 5.50 5.32 234.22 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.32 60.13 + 20 5.50 5.32 242.58 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.32 65.46 + 21 5.50 5.33 250.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.33 70.78 + 22 5.50 5.33 259.30 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.33 76.11 + 23 5.50 5.33 267.67 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.33 81.44 + 24 5.50 5.33 276.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.33 86.77 + 25 5.50 5.33 284.40 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.33 92.10 + 26 5.50 5.33 292.77 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.33 97.43 + 27 5.50 5.33 301.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.33 102.77 + 28 5.50 5.34 309.51 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.34 108.10 + 29 5.50 5.34 317.88 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.34 113.44 + 30 5.50 5.34 326.25 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.04 5.34 118.78 diff --git a/tests/examples/example_SBT.out b/tests/examples/example_SBT.out new file mode 100644 index 00000000..7585245f --- /dev/null +++ b/tests/examples/example_SBT.out @@ -0,0 +1,224 @@ + ***************** + ***CASE REPORT*** + ***************** + +Simulation Metadata +---------------------- + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-08-13 + Simulation Time: 11:57 + Calculation Time: 19.548 sec + + ***SUMMARY OF RESULTS*** + + End-Use Option: Electricity + Average Net Electricity Production: 9.62 MW + Electricity breakeven price: 18.24 cents/kWh + Number of production wells: 1 + Number of injection wells: 1 + Flowrate per production well: 80.0 kg/sec + Well depth: 0.0 kilometer + Geothermal gradient: 0.0600 degC/m + + + ***ECONOMIC PARAMETERS*** + + Economic Model = BICYCLE + Accrued financing during construction: 0.00 + Project lifetime: 30 yr + Capacity factor: 90.0 % + Project NPV: 0.93 MUSD + Project IRR: 6.31 % + Project VIR=PI=PIR: 1.01 + Project MOIC: 0.65 + Project Payback Period: 13.59 yr + + ***ENGINEERING PARAMETERS*** + + Number of Production Wells: 1 + Number of Injection Wells: 1 + Well depth: 0.0 kilometer + Water loss rate: 0.0 + Pump efficiency: 75.0 + Injection temperature: 56.9 degC + Production Wellbore heat transmission calculated with Ramey's model + Average production well temperature drop: 0.0 degC + Flowrate per production well: 80.0 kg/sec + Injection well casing ID: 8.500 in + Production well casing ID: 8.500 in + Number of times redrilling: 0 + Power plant type: Supercritical ORC + + + ***RESOURCE CHARACTERISTICS*** + + Maximum reservoir temperature: 400.0 degC + Number of segments: 1 + Geothermal gradient: 0.0600 degC/m + + + ***RESERVOIR PARAMETERS*** + +The AGS models contain an intrinsic reservoir model that doesn't expose values that can be used in extensive reporting. + + + ***RESERVOIR SIMULATION RESULTS*** + + Maximum Production Temperature: 313.6 degC + Average Production Temperature: 218.7 degC + Minimum Production Temperature: 205.9 degC + Initial Production Temperature: 313.6 degC +The AGS models contain an intrinsic reservoir model that doesn't expose values that can be used in extensive reporting. + + + ***CAPITAL COSTS (M$)*** + + Drilling and completion costs: 104.87 MUSD + Drilling and completion costs per vertical production well ( 4200 meter): 6.19 MUSD + Drilling and completion costs per vertical injection well ( 4200 meter): 6.19 MUSD + Drilling and completion costs for lateral sections (91919 meter): 92.48 MUSD + Stimulation costs: 0.00 MUSD + Surface power plant costs: 52.76 MUSD + Field gathering system costs: 0.98 MUSD + Total surface equipment costs: 53.74 MUSD + Exploration costs: 0.00 MUSD + Total capital costs: 158.60 MUSD + + + ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** + + Wellfield maintenance costs: 1.44 MUSD/yr + Power plant maintenance costs: 1.93 MUSD/yr + Water costs: 0.00 MUSD/yr + Total operating and maintenance costs: 3.37 MUSD/yr + + + ***SURFACE EQUIPMENT SIMULATION RESULTS*** + + Initial geofluid availability: 0.46 MW/(kg/s) + Maximum Total Electricity Generation: 17.60 MW + Average Total Electricity Generation: 9.62 MW + Minimum Total Electricity Generation: 8.40 MW + Initial Total Electricity Generation: 17.60 MW + Maximum Net Electricity Generation: 17.60 MW + Average Net Electricity Generation: 9.62 MW + Minimum Net Electricity Generation: 8.40 MW + Initial Net Electricity Generation: 17.60 MW + Average Annual Total Electricity Generation: 75.03 GWh + Average Annual Net Electricity Generation: 75.02 GWh + Initial pumping power/net installed power: 0.01 % + 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 313.57 0.0010 17.5994 22.0597 + 2 0.7703 241.55 0.0010 11.9572 20.8327 + 3 0.7466 234.12 0.0009 11.2157 20.3593 + 4 0.7332 229.89 0.0009 10.7910 20.0672 + 5 0.7237 226.92 0.0009 10.4920 19.8524 + 6 0.7163 224.62 0.0009 10.2606 19.6811 + 7 0.7104 222.76 0.0009 10.0743 19.5399 + 8 0.7054 221.20 0.0009 9.9172 19.4185 + 9 0.7012 219.86 0.0009 9.7835 19.3136 + 10 0.6975 218.71 0.0009 9.6684 19.2220 + 11 0.6942 217.67 0.0009 9.5644 19.1382 + 12 0.6911 216.72 0.0009 9.4692 19.0608 + 13 0.6883 215.83 0.0009 9.3804 18.9878 + 14 0.6856 214.98 0.0009 9.2958 18.9177 + 15 0.6832 214.23 0.0009 9.2213 18.8554 + 16 0.6809 213.52 0.0009 9.1505 18.7958 + 17 0.6788 212.85 0.0009 9.0848 18.7400 + 18 0.6768 212.22 0.0009 9.0220 18.6864 + 19 0.6748 211.60 0.0009 8.9604 18.6334 + 20 0.6729 211.01 0.0009 8.9022 18.5831 + 21 0.6712 210.46 0.0009 8.8482 18.5361 + 22 0.6695 209.94 0.0009 8.7965 18.4909 + 23 0.6679 209.43 0.0009 8.7464 18.4468 + 24 0.6663 208.92 0.0009 8.6966 18.4028 + 25 0.6647 208.42 0.0009 8.6469 18.3586 + 26 0.6631 207.94 0.0009 8.5996 18.3164 + 27 0.6617 207.50 0.0009 8.5561 18.2774 + 28 0.6603 207.05 0.0009 8.5127 18.2383 + 29 0.6590 206.64 0.0009 8.4727 18.2020 + 30 0.6577 206.24 0.0009 8.4329 18.1659 + + + ******************************************************************* + * 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) (%) + 1 133.2 606.9 83.01 2.56 + 2 91.0 442.5 81.42 4.43 + 3 86.7 428.8 79.88 6.25 + 4 83.8 420.1 78.36 8.02 + 5 81.8 413.7 76.88 9.77 + 6 80.1 408.7 75.40 11.50 + 7 78.8 404.5 73.95 13.21 + 8 77.6 401.0 72.50 14.90 + 9 76.7 397.9 71.07 16.58 + 10 75.8 395.3 69.65 18.25 + 11 75.0 392.8 68.23 19.91 + 12 74.3 390.6 66.83 21.56 + 13 73.6 388.4 65.43 23.20 + 14 73.0 386.5 64.04 24.84 + 15 72.4 384.7 62.65 26.46 + 16 71.9 383.0 61.28 28.08 + 17 71.4 381.4 59.90 29.69 + 18 70.9 379.9 58.53 31.30 + 19 70.4 378.4 57.17 32.90 + 20 70.0 377.0 55.82 34.49 + 21 69.6 375.7 54.46 36.08 + 22 69.2 374.4 53.11 37.66 + 23 68.8 373.2 51.77 39.23 + 24 68.4 372.0 50.43 40.81 + 25 68.0 370.7 49.10 42.37 + 26 67.6 369.6 47.77 43.93 + 27 67.3 368.5 46.44 45.49 + 28 67.0 367.5 45.12 47.04 + 29 66.6 366.5 43.80 48.59 + 30 49.8 274.2 42.81 49.75 + + + ******************************** + * REVENUE & CASHFLOW PROFILE * + ******************************** +Year Electricity | Heat | Cooling | Carbon | Project +Since Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | OPEX Net Rev. Net Cashflow +Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) +________________________________________________________________________________________________________________________________________________________________________________________ + 1 0.00 -158.60 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -158.60 -158.60 + 2 19.00 21.93 25.31 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 21.93 -136.67 + 3 19.00 13.93 42.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 13.93 -122.75 + 4 19.00 13.09 59.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 13.09 -109.66 + 5 19.00 12.56 75.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 12.56 -97.10 + 6 19.00 12.16 90.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 12.16 -84.94 + 7 19.00 11.85 105.76 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 11.85 -73.08 + 8 19.00 11.60 120.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 11.60 -61.49 + 9 19.00 11.38 135.49 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 11.38 -50.11 + 10 19.00 11.19 150.05 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 11.19 -38.91 + 11 19.00 11.03 164.46 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 11.03 -27.88 + 12 19.00 10.88 178.71 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.88 -17.00 + 13 19.00 10.74 192.83 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.74 -6.26 + 14 19.00 10.61 206.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.61 4.35 + 15 19.00 10.50 220.68 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.50 14.85 + 16 19.00 10.39 234.44 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.39 25.24 + 17 19.00 10.28 248.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.28 35.52 + 18 19.00 10.19 261.66 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.19 45.71 + 19 19.00 10.09 275.13 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.09 55.80 + 20 19.00 10.00 288.51 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.00 65.81 + 21 19.00 9.92 301.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.92 75.73 + 22 19.00 9.84 315.02 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.84 85.57 + 23 19.00 9.77 328.16 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.77 95.33 + 24 19.00 9.69 341.22 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.69 105.02 + 25 19.00 9.62 354.21 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.62 114.64 + 26 19.00 9.54 367.13 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.54 124.18 + 27 19.00 9.48 379.98 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.48 133.66 + 28 19.00 9.41 392.76 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.41 143.07 + 29 19.00 9.35 405.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.35 152.42 + 30 19.00 9.29 418.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.29 161.71 diff --git a/tests/examples/example_SBT.txt b/tests/examples/example_SBT.txt new file mode 100644 index 00000000..4c51d3d1 --- /dev/null +++ b/tests/examples/example_SBT.txt @@ -0,0 +1,54 @@ +************reservoir************* +Reservoir Model, 8 +Reservoir Depth, 7.5 kilometer +Gradient 1, 60 +Reservoir Volume Option, 4 +Reservoir Volume, 8136407202.64, pi * 1 mi * 1 mi * 1000 +Reservoir Heat Capacity, 1112 +Reservoir Density, 2663 +Reservoir Thermal Conductivity, 2.5 + +Lateral Endpoint Depth, 7.5 kilometer +Lateral Inclination Angle, 30.5 +Junction Depth, 4.2 kilometer +Vertical Section Length, 4.2 kilometer +Number of Multilateral Sections, 12 +SBT Accuracy Desired, 5 +Lateral Spacing, 75 +Discretization Length, 250 +SBT Initial Timestep Count, 5 +SBT Initial to Final Timestep Transition, 10000, seconds = one year +SBT Final Timestep Count, 120, ~4 per year + +****************Wellbore*********** +Is AGS, True +Well Geometry Configuration, 5 +Number of Production Wells, 1 +Number of Injection Wells, 1 +Production Well Diameter, 8.5 +Injection Well Diameter, 8.5 +Nonvertical Wellbore Diameter, 0.216 +Production Flow Rate per Well, 80 +Reservoir Impedance, 1E-4, there is very little impedance in an AGS system +Multilaterals Cased, False + +****************Surface plant************ +End-Use Option, 1 +Power Plant Type, 2 +Plant Lifetime, 30 +Ambient Temperature, 10 +Surface Temperature, 10 +Injection Temperature, 60 + +***************Economics**************** +Economic Model, 3 +Reservoir Stimulation Capital Cost, 0 +Exploration Capital Cost, 0 +Starting Electricity Sale Price, 0.19 +Ending Electricity Sale Price, 0.19 +xStarting Electricity Sale Price, 0.1 +xEnding Electricity Sale Price, 100.0 +xElectricity Escalation Start Year, 2 +xElectricity Escalation Rate Per Year, 0.006956828, 3% inflation per year for 30 years (ends up at $0.35/kWh after 30 years) +xProduction Tax Credit Electricity, 0.04, PTC from IRA - can't have both so try one or the other +xInvestment Tax Credit Rate,0.5, ITC from IRA - can't have both so try one or the other diff --git a/tests/examples/example_SHR-1.out b/tests/examples/example_SHR-1.out index e32f6d13..27ba39e0 100644 --- a/tests/examples/example_SHR-1.out +++ b/tests/examples/example_SHR-1.out @@ -4,20 +4,20 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.22 - Simulation Date: 2024-04-10 - Simulation Time: 14:58 - Calculation Time: 1.538 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-08-13 + Simulation Time: 11:45 + Calculation Time: 1.720 sec ***SUMMARY OF RESULTS*** End-Use Option: Electricity - Average Net Electricity Production: 30.58 MW - Electricity breakeven price: 5.89 cents/kWh + Average Net Electricity Production: 30.07 MW + Electricity breakeven price: 5.98 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 + Well depth: 7.5 kilometer Geothermal gradient: 0.0500 degC/m @@ -28,22 +28,22 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: 25.37 MUSD - Project IRR: 7.14 % - Project VIR=PI=PIR: 1.10 - Project MOIC: 1.28 - Project Payback Period: 13.46 yr + Project NPV: 20.73 MUSD + Project IRR: 6.98 % + Project VIR=PI=PIR: 1.09 + Project MOIC: 1.24 + Project Payback Period: 13.65 yr ***ENGINEERING PARAMETERS*** Number of Production Wells: 2 Number of Injection Wells: 2 - Well depth (or total length, if not vertical): 7.5 kilometer + Well depth: 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 + Average production well temperature drop: 20.6 degC Flowrate per production well: 55.0 kg/sec Injection well casing ID: 7.000 in Production well casing ID: 7.000 in @@ -66,7 +66,7 @@ Simulation Metadata Well separation: fracture height: 900.00 meter Fracture area: 810000.00 m**2 Reservoir volume: 1000000000 m**3 - Reservoir hydrostatic pressure: 68311.02 kPa + Reservoir hydrostatic pressure: 76374.62 kPa Plant outlet pressure: 100.00 kPa Injectivity Index: 5.00 kg/sec/bar Reservoir density: 2700.00 kg/m**3 @@ -76,14 +76,14 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** - Maximum Production Temperature: 377.7 degC - Average Production Temperature: 376.0 degC - Minimum Production Temperature: 365.6 degC - Initial Production Temperature: 365.6 degC - Average Reservoir Heat Extraction: 142.85 MW + Maximum Production Temperature: 376.2 degC + Average Production Temperature: 374.4 degC + Minimum Production Temperature: 363.2 degC + Initial Production Temperature: 363.2 degC + Average Reservoir Heat Extraction: 130.74 MW Production Wellbore Heat Transmission Model = Ramey Model - Average Production Well Temperature Drop: 19.0 degC - Average Injection Well Pump Pressure Drop: -6843.0 kPa + Average Production Well Temperature Drop: 20.6 degC + Average Injection Well Pump Pressure Drop: 1220.6 kPa ***CAPITAL COSTS (M$)*** @@ -91,36 +91,37 @@ Simulation Metadata Drilling and completion costs: 160.00 MUSD Drilling and completion costs per well: 40.00 MUSD Stimulation costs: 3.02 MUSD - Surface power plant costs: 44.77 MUSD - Field gathering system costs: 1.93 MUSD - Total surface equipment costs: 46.70 MUSD + Surface power plant costs: 44.32 MUSD + Field gathering system costs: 2.17 MUSD + Total surface equipment costs: 46.49 MUSD Exploration costs: 32.20 MUSD - Total capital costs: 241.92 MUSD - Annualized capital costs: 12.10 MUSD + Total capital costs: 241.71 MUSD + Annualized capital costs: 12.09 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** Wellfield maintenance costs: 2.09 MUSD/yr - Power plant maintenance costs: 2.09 MUSD/yr + Power plant maintenance costs: 2.08 MUSD/yr Water costs: 0.06 MUSD/yr - Total operating and maintenance costs: 2.03 MUSD/yr + Total operating and maintenance costs: 2.01 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 + Initial geofluid availability: 0.59 MW/(kg/s) + Maximum Total Electricity Generation: 30.62 MW + Average Total Electricity Generation: 30.23 MW + Minimum Total Electricity Generation: 27.85 MW + Initial Total Electricity Generation: 27.85 MW + Maximum Net Electricity Generation: 30.46 MW + Average Net Electricity Generation: 30.07 MW + Minimum Net Electricity Generation: 27.69 MW + Initial Net Electricity Generation: 27.69 MW + Average Annual Total Electricity Generation: 237.07 GWh + Average Annual Net Electricity Generation: 235.80 GWh + Initial pumping power/net installed power: 0.58 % + Average Pumping Power: 0.16 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -128,36 +129,36 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET FIRST LAW DRAWDOWN TEMPERATURE POWER POWER EFFICIENCY (degC) (MW) (MW) (%) - 1 1.0000 365.60 0.0000 28.3465 20.5000 - 2 1.0157 371.32 0.0000 29.5550 20.9933 - 3 1.0202 372.98 0.0000 29.9119 21.1377 - 4 1.0226 373.85 0.0000 30.0996 21.2134 - 5 1.0241 374.42 0.0000 30.2245 21.2637 - 6 1.0253 374.85 0.0000 30.3170 21.3009 - 7 1.0262 375.18 0.0000 30.3900 21.3303 - 8 1.0270 375.46 0.0000 30.4499 21.3543 - 9 1.0276 375.69 0.0000 30.5006 21.3747 - 10 1.0281 375.89 0.0000 30.5443 21.3922 - 11 1.0286 376.06 0.0000 30.5827 21.4076 - 12 1.0290 376.22 0.0000 30.6169 21.4213 - 13 1.0294 376.36 0.0000 30.6476 21.4336 - 14 1.0298 376.48 0.0000 30.6755 21.4448 - 15 1.0301 376.60 0.0000 30.7010 21.4550 - 16 1.0304 376.71 0.0000 30.7245 21.4644 - 17 1.0306 376.81 0.0000 30.7462 21.4731 - 18 1.0309 376.90 0.0000 30.7664 21.4812 - 19 1.0311 376.98 0.0000 30.7853 21.4887 - 20 1.0314 377.06 0.0000 30.8029 21.4958 - 21 1.0316 377.14 0.0000 30.8196 21.5024 - 22 1.0318 377.21 0.0000 30.8353 21.5087 - 23 1.0319 377.28 0.0000 30.8502 21.5147 - 24 1.0321 377.34 0.0000 30.8643 21.5203 - 25 1.0323 377.40 0.0000 30.8777 21.5257 - 26 1.0324 377.46 0.0000 30.8904 21.5308 - 27 1.0326 377.51 0.0000 30.9026 21.5356 - 28 1.0327 377.57 0.0000 30.9143 21.5403 - 29 1.0329 377.62 0.0000 30.9254 21.5447 - 30 1.0330 377.67 0.0000 30.9361 21.5490 + 1 1.0000 363.18 0.1615 27.6853 21.9373 + 2 1.0170 369.35 0.1615 28.9735 22.5145 + 3 1.0219 371.14 0.1615 29.3549 22.6838 + 4 1.0245 372.08 0.1615 29.5558 22.7726 + 5 1.0262 372.70 0.1615 29.6895 22.8316 + 6 1.0275 373.16 0.1615 29.7886 22.8753 + 7 1.0285 373.52 0.1615 29.8668 22.9098 + 8 1.0293 373.82 0.1615 29.9310 22.9380 + 9 1.0300 374.07 0.1615 29.9853 22.9619 + 10 1.0306 374.28 0.1615 30.0321 22.9825 + 11 1.0311 374.47 0.1615 30.0733 23.0006 + 12 1.0315 374.64 0.1615 30.1099 23.0167 + 13 1.0320 374.79 0.1615 30.1429 23.0311 + 14 1.0323 374.93 0.1615 30.1728 23.0443 + 15 1.0327 375.05 0.1615 30.2001 23.0563 + 16 1.0330 375.17 0.1615 30.2253 23.0673 + 17 1.0333 375.27 0.1615 30.2486 23.0775 + 18 1.0336 375.37 0.1615 30.2703 23.0870 + 19 1.0338 375.47 0.1615 30.2905 23.0959 + 20 1.0341 375.55 0.1615 30.3095 23.1042 + 21 1.0343 375.63 0.1615 30.3273 23.1120 + 22 1.0345 375.71 0.1615 30.3442 23.1194 + 23 1.0347 375.78 0.1615 30.3602 23.1264 + 24 1.0349 375.85 0.1615 30.3753 23.1330 + 25 1.0351 375.92 0.1615 30.3897 23.1393 + 26 1.0352 375.98 0.1615 30.4034 23.1453 + 27 1.0354 376.04 0.1615 30.4165 23.1511 + 28 1.0356 376.10 0.1615 30.4290 23.1565 + 29 1.0357 376.15 0.1615 30.4410 23.1618 + 30 1.0359 376.20 0.1615 30.4525 23.1668 ******************************************************************* @@ -166,36 +167,36 @@ Simulation Metadata YEAR ELECTRICITY HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 228.8 1101.1 927.54 0.43 - 2 234.6 1113.2 923.53 0.86 - 3 236.6 1117.3 919.51 1.29 - 4 237.8 1119.7 915.48 1.72 - 5 238.7 1121.4 911.44 2.15 - 6 239.3 1122.7 907.40 2.59 - 7 239.8 1123.7 903.35 3.02 - 8 240.3 1124.6 899.30 3.46 - 9 240.6 1125.4 895.25 3.89 - 10 241.0 1126.0 891.20 4.33 - 11 241.3 1126.6 887.14 4.76 - 12 241.5 1127.1 883.08 5.20 - 13 241.7 1127.5 879.03 5.63 - 14 241.9 1128.0 874.96 6.07 - 15 242.1 1128.3 870.90 6.51 - 16 242.3 1128.7 866.84 6.94 - 17 242.5 1129.0 862.77 7.38 - 18 242.6 1129.3 858.71 7.81 - 19 242.8 1129.6 854.64 8.25 - 20 242.9 1129.9 850.57 8.69 - 21 243.0 1130.1 846.51 9.12 - 22 243.2 1130.4 842.44 9.56 - 23 243.3 1130.6 838.37 10.00 - 24 243.4 1130.8 834.30 10.44 - 25 243.5 1131.0 830.22 10.87 - 26 243.6 1131.2 826.15 11.31 - 27 243.7 1131.4 822.08 11.75 - 28 243.8 1131.6 818.00 12.18 - 29 243.9 1131.8 813.93 12.62 - 30 203.3 943.3 810.53 12.99 + 1 223.9 1005.8 927.88 0.39 + 2 230.1 1017.8 924.21 0.78 + 3 232.3 1021.9 920.54 1.18 + 4 233.6 1024.3 916.85 1.57 + 5 234.5 1026.0 913.16 1.97 + 6 235.2 1027.3 909.46 2.37 + 7 235.7 1028.3 905.76 2.76 + 8 236.2 1029.2 902.05 3.16 + 9 236.6 1029.9 898.34 3.56 + 10 236.9 1030.5 894.63 3.96 + 11 237.2 1031.1 890.92 4.36 + 12 237.5 1031.6 887.21 4.76 + 13 237.8 1032.1 883.49 5.15 + 14 238.0 1032.5 879.77 5.55 + 15 238.2 1032.9 876.06 5.95 + 16 238.4 1033.2 872.34 6.35 + 17 238.6 1033.5 868.62 6.75 + 18 238.7 1033.8 864.89 7.15 + 19 238.9 1034.1 861.17 7.55 + 20 239.0 1034.4 857.45 7.95 + 21 239.2 1034.7 853.72 8.35 + 22 239.3 1034.9 850.00 8.75 + 23 239.4 1035.1 846.27 9.15 + 24 239.5 1035.3 842.54 9.55 + 25 239.6 1035.5 838.82 9.95 + 26 239.8 1035.7 835.09 10.35 + 27 239.9 1035.9 831.36 10.75 + 28 240.0 1036.1 827.63 11.15 + 29 240.0 1036.3 823.90 11.55 + 30 200.1 863.7 820.79 11.89 ******************************** @@ -205,33 +206,33 @@ Year Electricity | Heat | Since Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | OPEX Net Rev. Net Cashflow Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 -241.92 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -241.92 -241.92 - 2 6.00 11.70 13.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 11.70 -230.22 - 3 6.00 12.05 27.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 12.05 -218.17 - 4 7.20 15.01 44.84 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 15.01 -203.16 - 5 8.40 17.95 64.82 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 17.95 -185.21 - 6 9.60 20.89 87.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 20.89 -164.32 - 7 10.00 21.91 111.66 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 21.91 -142.42 - 8 10.00 21.96 135.64 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 21.96 -120.46 - 9 10.00 22.00 159.67 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.00 -98.46 - 10 10.00 22.04 183.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.04 -76.42 - 11 10.00 22.07 207.83 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.07 -54.35 - 12 10.00 22.10 231.96 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.10 -32.25 - 13 10.00 22.12 256.11 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.12 -10.12 - 14 10.00 22.15 280.28 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.15 12.02 - 15 10.00 22.17 304.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.17 34.19 - 16 10.00 22.19 328.69 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.19 56.38 - 17 10.00 22.21 352.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.21 78.59 - 18 10.00 22.22 377.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.22 100.81 - 19 10.00 22.24 401.43 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.24 123.05 - 20 10.00 22.25 425.71 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.25 145.30 - 21 10.00 22.27 450.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.27 167.56 - 22 10.00 22.28 474.31 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.28 189.84 - 23 10.00 22.29 498.62 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.29 212.13 - 24 10.00 22.30 522.95 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.30 234.44 - 25 10.00 22.31 547.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.31 256.75 - 26 10.00 22.32 571.64 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.32 279.07 - 27 10.00 22.33 596.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.33 301.40 - 28 10.00 22.34 620.37 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.34 323.75 - 29 10.00 22.35 644.74 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.35 346.10 - 30 10.00 22.36 669.13 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.03 22.36 368.46 + 1 0.00 -241.71 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -241.71 -241.71 + 2 6.00 11.42 13.43 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.01 11.42 -230.29 + 3 6.00 11.79 27.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.01 11.79 -218.50 + 4 7.20 14.71 43.97 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.01 14.71 -203.79 + 5 8.40 17.61 63.59 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.01 17.61 -186.18 + 6 9.60 20.50 86.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.01 20.50 -165.69 + 7 10.00 21.50 109.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.01 21.50 -144.19 + 8 10.00 21.56 133.19 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.01 21.56 -122.63 + 9 10.00 21.60 156.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.01 21.60 -101.02 + 10 10.00 21.64 180.46 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.01 21.64 -79.38 + 11 10.00 21.68 204.16 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.01 21.68 -57.70 + 12 10.00 21.71 227.88 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.01 21.71 -35.99 + 13 10.00 21.74 251.64 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.01 21.74 -14.25 + 14 10.00 21.76 275.41 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.01 21.76 7.51 + 15 10.00 21.78 299.21 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.01 21.78 29.29 + 16 10.00 21.81 323.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.01 21.81 51.10 + 17 10.00 21.82 346.87 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.01 21.82 72.92 + 18 10.00 21.84 370.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.01 21.84 94.76 + 19 10.00 21.86 394.60 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.01 21.86 116.62 + 20 10.00 21.87 418.49 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.01 21.87 138.50 + 21 10.00 21.89 442.39 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.01 21.89 160.38 + 22 10.00 21.90 466.31 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.01 21.90 182.29 + 23 10.00 21.91 490.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.01 21.91 204.20 + 24 10.00 21.93 514.18 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.01 21.93 226.13 + 25 10.00 21.94 538.13 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.01 21.94 248.07 + 26 10.00 21.95 562.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.01 21.95 270.02 + 27 10.00 21.96 586.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.01 21.96 291.98 + 28 10.00 21.97 610.06 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.01 21.97 313.95 + 29 10.00 21.98 634.05 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.01 21.98 335.93 + 30 10.00 21.99 658.06 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 2.01 21.99 357.92 diff --git a/tests/examples/example_SHR-2.out b/tests/examples/example_SHR-2.out index 0a315d50..da97d094 100644 --- a/tests/examples/example_SHR-2.out +++ b/tests/examples/example_SHR-2.out @@ -4,20 +4,20 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-16 - Simulation Time: 10:45 - Calculation Time: 0.957 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-08-13 + Simulation Time: 11:45 + Calculation Time: 1.790 sec ***SUMMARY OF RESULTS*** End-Use Option: Electricity - Average Net Electricity Production: 30.58 MW - Electricity breakeven price: 3.92 cents/kWh + Average Net Electricity Production: 30.07 MW + Electricity breakeven price: 4.00 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 + Well depth: 7.5 kilometer Geothermal gradient: 0.0500 degC/m @@ -28,22 +28,22 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: 115.20 MUSD - Project IRR: 11.74 % - Project VIR=PI=PIR: 1.72 - Project MOIC: 2.42 - Project Payback Period: 9.54 yr + Project NPV: 109.71 MUSD + Project IRR: 11.48 % + Project VIR=PI=PIR: 1.68 + Project MOIC: 2.36 + Project Payback Period: 9.70 yr ***ENGINEERING PARAMETERS*** Number of Production Wells: 2 Number of Injection Wells: 2 - Well depth (or total length, if not vertical): 7.5 kilometer + Well depth: 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 + Average production well temperature drop: 20.6 degC Flowrate per production well: 55.0 kg/sec Injection well casing ID: 7.000 in Production well casing ID: 7.000 in @@ -66,7 +66,7 @@ Simulation Metadata Well separation: fracture height: 900.00 meter Fracture area: 810000.00 m**2 Reservoir volume: 1000000000 m**3 - Reservoir hydrostatic pressure: 68311.02 kPa + Reservoir hydrostatic pressure: 76374.62 kPa Plant outlet pressure: 100.00 kPa Injectivity Index: 5.00 kg/sec/bar Reservoir density: 2700.00 kg/m**3 @@ -76,14 +76,14 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** - Maximum Production Temperature: 377.7 degC - Average Production Temperature: 376.0 degC - Minimum Production Temperature: 365.6 degC - Initial Production Temperature: 365.6 degC - Average Reservoir Heat Extraction: 142.85 MW + Maximum Production Temperature: 376.2 degC + Average Production Temperature: 374.4 degC + Minimum Production Temperature: 363.2 degC + Initial Production Temperature: 363.2 degC + Average Reservoir Heat Extraction: 130.74 MW Production Wellbore Heat Transmission Model = Ramey Model - Average Production Well Temperature Drop: 19.0 degC - Average Injection Well Pump Pressure Drop: -6843.0 kPa + Average Production Well Temperature Drop: 20.6 degC + Average Injection Well Pump Pressure Drop: 1220.6 kPa ***CAPITAL COSTS (M$)*** @@ -91,36 +91,37 @@ Simulation Metadata Drilling and completion costs: 92.96 MUSD Drilling and completion costs per well: 23.24 MUSD Stimulation costs: 3.02 MUSD - Surface power plant costs: 44.77 MUSD - Field gathering system costs: 1.93 MUSD - Total surface equipment costs: 46.70 MUSD - Exploration costs: 18.39 MUSD - Total capital costs: 161.07 MUSD - Annualized capital costs: 8.05 MUSD + Surface power plant costs: 44.32 MUSD + Field gathering system costs: 2.17 MUSD + Total surface equipment costs: 46.49 MUSD + Exploration costs: 19.25 MUSD + Total capital costs: 161.71 MUSD + Annualized capital costs: 8.09 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** Wellfield maintenance costs: 1.42 MUSD/yr - Power plant maintenance costs: 2.09 MUSD/yr + Power plant maintenance costs: 2.08 MUSD/yr Water costs: 0.06 MUSD/yr - Total operating and maintenance costs: 1.36 MUSD/yr + Total operating and maintenance costs: 1.34 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 + Initial geofluid availability: 0.59 MW/(kg/s) + Maximum Total Electricity Generation: 30.62 MW + Average Total Electricity Generation: 30.23 MW + Minimum Total Electricity Generation: 27.85 MW + Initial Total Electricity Generation: 27.85 MW + Maximum Net Electricity Generation: 30.46 MW + Average Net Electricity Generation: 30.07 MW + Minimum Net Electricity Generation: 27.69 MW + Initial Net Electricity Generation: 27.69 MW + Average Annual Total Electricity Generation: 237.07 GWh + Average Annual Net Electricity Generation: 235.80 GWh + Initial pumping power/net installed power: 0.58 % + Average Pumping Power: 0.16 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -128,36 +129,36 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET FIRST LAW DRAWDOWN TEMPERATURE POWER POWER EFFICIENCY (degC) (MW) (MW) (%) - 1 1.0000 365.60 0.0000 28.3465 20.5000 - 2 1.0157 371.32 0.0000 29.5550 20.9933 - 3 1.0202 372.98 0.0000 29.9119 21.1377 - 4 1.0226 373.85 0.0000 30.0996 21.2134 - 5 1.0241 374.42 0.0000 30.2245 21.2637 - 6 1.0253 374.85 0.0000 30.3170 21.3009 - 7 1.0262 375.18 0.0000 30.3900 21.3303 - 8 1.0270 375.46 0.0000 30.4499 21.3543 - 9 1.0276 375.69 0.0000 30.5006 21.3747 - 10 1.0281 375.89 0.0000 30.5443 21.3922 - 11 1.0286 376.06 0.0000 30.5827 21.4076 - 12 1.0290 376.22 0.0000 30.6169 21.4213 - 13 1.0294 376.36 0.0000 30.6476 21.4336 - 14 1.0298 376.48 0.0000 30.6755 21.4448 - 15 1.0301 376.60 0.0000 30.7010 21.4550 - 16 1.0304 376.71 0.0000 30.7245 21.4644 - 17 1.0306 376.81 0.0000 30.7462 21.4731 - 18 1.0309 376.90 0.0000 30.7664 21.4812 - 19 1.0311 376.98 0.0000 30.7853 21.4887 - 20 1.0314 377.06 0.0000 30.8029 21.4958 - 21 1.0316 377.14 0.0000 30.8196 21.5024 - 22 1.0318 377.21 0.0000 30.8353 21.5087 - 23 1.0319 377.28 0.0000 30.8502 21.5147 - 24 1.0321 377.34 0.0000 30.8643 21.5203 - 25 1.0323 377.40 0.0000 30.8777 21.5257 - 26 1.0324 377.46 0.0000 30.8904 21.5308 - 27 1.0326 377.51 0.0000 30.9026 21.5356 - 28 1.0327 377.57 0.0000 30.9143 21.5403 - 29 1.0329 377.62 0.0000 30.9254 21.5447 - 30 1.0330 377.67 0.0000 30.9361 21.5490 + 1 1.0000 363.18 0.1615 27.6853 21.9373 + 2 1.0170 369.35 0.1615 28.9735 22.5145 + 3 1.0219 371.14 0.1615 29.3549 22.6838 + 4 1.0245 372.08 0.1615 29.5558 22.7726 + 5 1.0262 372.70 0.1615 29.6895 22.8316 + 6 1.0275 373.16 0.1615 29.7886 22.8753 + 7 1.0285 373.52 0.1615 29.8668 22.9098 + 8 1.0293 373.82 0.1615 29.9310 22.9380 + 9 1.0300 374.07 0.1615 29.9853 22.9619 + 10 1.0306 374.28 0.1615 30.0321 22.9825 + 11 1.0311 374.47 0.1615 30.0733 23.0006 + 12 1.0315 374.64 0.1615 30.1099 23.0167 + 13 1.0320 374.79 0.1615 30.1429 23.0311 + 14 1.0323 374.93 0.1615 30.1728 23.0443 + 15 1.0327 375.05 0.1615 30.2001 23.0563 + 16 1.0330 375.17 0.1615 30.2253 23.0673 + 17 1.0333 375.27 0.1615 30.2486 23.0775 + 18 1.0336 375.37 0.1615 30.2703 23.0870 + 19 1.0338 375.47 0.1615 30.2905 23.0959 + 20 1.0341 375.55 0.1615 30.3095 23.1042 + 21 1.0343 375.63 0.1615 30.3273 23.1120 + 22 1.0345 375.71 0.1615 30.3442 23.1194 + 23 1.0347 375.78 0.1615 30.3602 23.1264 + 24 1.0349 375.85 0.1615 30.3753 23.1330 + 25 1.0351 375.92 0.1615 30.3897 23.1393 + 26 1.0352 375.98 0.1615 30.4034 23.1453 + 27 1.0354 376.04 0.1615 30.4165 23.1511 + 28 1.0356 376.10 0.1615 30.4290 23.1565 + 29 1.0357 376.15 0.1615 30.4410 23.1618 + 30 1.0359 376.20 0.1615 30.4525 23.1668 ******************************************************************* @@ -166,36 +167,36 @@ Simulation Metadata YEAR ELECTRICITY HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 228.8 1101.1 927.54 0.43 - 2 234.6 1113.2 923.53 0.86 - 3 236.6 1117.3 919.51 1.29 - 4 237.8 1119.7 915.48 1.72 - 5 238.7 1121.4 911.44 2.15 - 6 239.3 1122.7 907.40 2.59 - 7 239.8 1123.7 903.35 3.02 - 8 240.3 1124.6 899.30 3.46 - 9 240.6 1125.4 895.25 3.89 - 10 241.0 1126.0 891.20 4.33 - 11 241.3 1126.6 887.14 4.76 - 12 241.5 1127.1 883.08 5.20 - 13 241.7 1127.5 879.03 5.63 - 14 241.9 1128.0 874.96 6.07 - 15 242.1 1128.3 870.90 6.51 - 16 242.3 1128.7 866.84 6.94 - 17 242.5 1129.0 862.77 7.38 - 18 242.6 1129.3 858.71 7.81 - 19 242.8 1129.6 854.64 8.25 - 20 242.9 1129.9 850.57 8.69 - 21 243.0 1130.1 846.51 9.12 - 22 243.2 1130.4 842.44 9.56 - 23 243.3 1130.6 838.37 10.00 - 24 243.4 1130.8 834.30 10.44 - 25 243.5 1131.0 830.22 10.87 - 26 243.6 1131.2 826.15 11.31 - 27 243.7 1131.4 822.08 11.75 - 28 243.8 1131.6 818.00 12.18 - 29 243.9 1131.8 813.93 12.62 - 30 203.3 943.3 810.53 12.99 + 1 223.9 1005.8 927.88 0.39 + 2 230.1 1017.8 924.21 0.78 + 3 232.3 1021.9 920.54 1.18 + 4 233.6 1024.3 916.85 1.57 + 5 234.5 1026.0 913.16 1.97 + 6 235.2 1027.3 909.46 2.37 + 7 235.7 1028.3 905.76 2.76 + 8 236.2 1029.2 902.05 3.16 + 9 236.6 1029.9 898.34 3.56 + 10 236.9 1030.5 894.63 3.96 + 11 237.2 1031.1 890.92 4.36 + 12 237.5 1031.6 887.21 4.76 + 13 237.8 1032.1 883.49 5.15 + 14 238.0 1032.5 879.77 5.55 + 15 238.2 1032.9 876.06 5.95 + 16 238.4 1033.2 872.34 6.35 + 17 238.6 1033.5 868.62 6.75 + 18 238.7 1033.8 864.89 7.15 + 19 238.9 1034.1 861.17 7.55 + 20 239.0 1034.4 857.45 7.95 + 21 239.2 1034.7 853.72 8.35 + 22 239.3 1034.9 850.00 8.75 + 23 239.4 1035.1 846.27 9.15 + 24 239.5 1035.3 842.54 9.55 + 25 239.6 1035.5 838.82 9.95 + 26 239.8 1035.7 835.09 10.35 + 27 239.9 1035.9 831.36 10.75 + 28 240.0 1036.1 827.63 11.15 + 29 240.0 1036.3 823.90 11.55 + 30 200.1 863.7 820.79 11.89 ******************************** @@ -205,33 +206,33 @@ Year Electricity | Heat | Since Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | OPEX Net Rev. Net Cashflow Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 -161.07 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -161.07 -161.07 - 2 6.00 12.37 13.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 12.37 -148.70 - 3 6.00 12.72 27.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 12.72 -135.98 - 4 7.20 15.68 44.84 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 15.68 -120.30 - 5 8.40 18.62 64.82 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 18.62 -101.67 - 6 9.60 21.56 87.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 21.56 -80.12 - 7 10.00 22.58 111.66 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.58 -57.54 - 8 10.00 22.63 135.64 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.63 -34.91 - 9 10.00 22.67 159.67 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.67 -12.24 - 10 10.00 22.71 183.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.71 10.47 - 11 10.00 22.74 207.83 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.74 33.21 - 12 10.00 22.77 231.96 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.77 55.98 - 13 10.00 22.80 256.11 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.80 78.77 - 14 10.00 22.82 280.28 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.82 101.59 - 15 10.00 22.84 304.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.84 124.43 - 16 10.00 22.86 328.69 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.86 147.29 - 17 10.00 22.88 352.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.88 170.17 - 18 10.00 22.89 377.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.89 193.06 - 19 10.00 22.91 401.43 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.91 215.97 - 20 10.00 22.92 425.71 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.92 238.89 - 21 10.00 22.94 450.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.94 261.82 - 22 10.00 22.95 474.31 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.95 284.77 - 23 10.00 22.96 498.62 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.96 307.73 - 24 10.00 22.97 522.95 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.97 330.71 - 25 10.00 22.98 547.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.98 353.69 - 26 10.00 22.99 571.64 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 22.99 376.68 - 27 10.00 23.00 596.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 23.00 399.69 - 28 10.00 23.01 620.37 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 23.01 422.70 - 29 10.00 23.02 644.74 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 23.02 445.72 - 30 10.00 23.03 669.13 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.36 23.03 468.75 + 1 0.00 -161.71 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -161.71 -161.71 + 2 6.00 12.09 13.43 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 12.09 -149.63 + 3 6.00 12.46 27.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 12.46 -137.16 + 4 7.20 15.38 43.97 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 15.38 -121.78 + 5 8.40 18.28 63.59 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 18.28 -103.51 + 6 9.60 21.17 86.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 21.17 -82.34 + 7 10.00 22.17 109.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 22.17 -60.17 + 8 10.00 22.23 133.19 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 22.23 -37.94 + 9 10.00 22.28 156.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 22.28 -15.66 + 10 10.00 22.31 180.46 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 22.31 6.65 + 11 10.00 22.35 204.16 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 22.35 29.00 + 12 10.00 22.38 227.88 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 22.38 51.38 + 13 10.00 22.41 251.64 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 22.41 73.79 + 14 10.00 22.43 275.41 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 22.43 96.22 + 15 10.00 22.45 299.21 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 22.45 118.68 + 16 10.00 22.48 323.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 22.48 141.15 + 17 10.00 22.49 346.87 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 22.49 163.65 + 18 10.00 22.51 370.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 22.51 186.16 + 19 10.00 22.53 394.60 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 22.53 208.69 + 20 10.00 22.54 418.49 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 22.54 231.23 + 21 10.00 22.56 442.39 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 22.56 253.79 + 22 10.00 22.57 466.31 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 22.57 276.36 + 23 10.00 22.59 490.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 22.59 298.95 + 24 10.00 22.60 514.18 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 22.60 321.54 + 25 10.00 22.61 538.13 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 22.61 344.15 + 26 10.00 22.62 562.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 22.62 366.77 + 27 10.00 22.63 586.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 22.63 389.41 + 28 10.00 22.64 610.06 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 22.64 412.05 + 29 10.00 22.65 634.05 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 22.65 434.70 + 30 10.00 22.66 658.06 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.34 22.66 457.36 diff --git a/tests/examples/example_multiple_gradients.out b/tests/examples/example_multiple_gradients.out index 6177df23..27fbc3ca 100644 --- a/tests/examples/example_multiple_gradients.out +++ b/tests/examples/example_multiple_gradients.out @@ -4,20 +4,20 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-16 - Simulation Time: 10:47 - Calculation Time: 0.953 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-08-13 + Simulation Time: 11:52 + Calculation Time: 1.679 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: 7.85 MW + Electricity breakeven price: 9.36 cents/kWh Number of production wells: 2 Number of injection wells: 2 Flowrate per production well: 60.0 kg/sec - Well depth (or total length, if not vertical): 4.0 kilometer + Well depth: 4.0 kilometer Segment 1 Geothermal gradient: 0.0500 degC/m Segment 1 Thickness: 1000 meter Segment 2 Geothermal gradient: 0.0400 degC/m @@ -34,17 +34,17 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: -54.79 MUSD - Project IRR: -3.21 % - Project VIR=PI=PIR: 0.28 - Project MOIC: -0.23 + Project NPV: -56.40 MUSD + Project IRR: -3.47 % + Project VIR=PI=PIR: 0.26 + Project MOIC: -0.25 Project Payback Period: N/A ***ENGINEERING PARAMETERS*** Number of Production Wells: 2 Number of Injection Wells: 2 - Well depth (or total length, if not vertical): 4.0 kilometer + Well depth: 4.0 kilometer Water loss rate: 2.0 Pump efficiency: 80.0 Injection temperature: 50.0 degC @@ -78,7 +78,7 @@ Simulation Metadata Well separation: fracture height: 600.00 meter Fracture area: 360000.00 m**2 Reservoir volume: 1000000000 m**3 - Reservoir hydrostatic pressure: 39398.56 kPa + Reservoir hydrostatic pressure: 42657.64 kPa Plant outlet pressure: 1530.99 kPa Production wellhead pressure: 1599.94 kPa Productivity Index: 5.00 kg/sec/bar @@ -91,13 +91,13 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** Maximum Production Temperature: 188.0 degC - Average Production Temperature: 185.5 degC - Minimum Production Temperature: 178.9 degC + Average Production Temperature: 186.2 degC + Minimum Production Temperature: 181.0 degC Initial Production Temperature: 188.0 degC - Average Reservoir Heat Extraction: 65.65 MW + Average Reservoir Heat Extraction: 62.12 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: 3130.0 kPa + Average Production Well Pump Pressure Drop: -1868.3 kPa ***CAPITAL COSTS (M$)*** @@ -106,11 +106,11 @@ 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 - Exploration costs: 7.41 MUSD - Total capital costs: 76.26 MUSD - Annualized capital costs: 3.81 MUSD + Field gathering system costs: 2.42 MUSD + Total surface equipment costs: 32.69 MUSD + Exploration costs: 7.72 MUSD + Total capital costs: 76.71 MUSD + Annualized capital costs: 3.84 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** @@ -125,17 +125,17 @@ Simulation Metadata Initial geofluid availability: 0.15 MW/(kg/s) Maximum Total Electricity Generation: 8.54 MW - Average Total Electricity Generation: 8.23 MW - Minimum Total Electricity Generation: 7.44 MW + Average Total Electricity Generation: 8.32 MW + Minimum Total Electricity Generation: 7.69 MW Initial Total Electricity Generation: 8.54 MW - Maximum Net Electricity Generation: 8.33 MW - Average Net Electricity Generation: 8.01 MW - Minimum Net Electricity Generation: 7.18 MW - Initial Net Electricity Generation: 8.33 MW - Average Annual Total Electricity Generation: 64.55 GWh - Average Annual Net Electricity Generation: 62.78 GWh - Initial pumping power/net installed power: 2.56 % - Average Pumping Power: 0.23 MW + Maximum Net Electricity Generation: 8.08 MW + Average Net Electricity Generation: 7.85 MW + Minimum Net Electricity Generation: 7.22 MW + Initial Net Electricity Generation: 8.08 MW + Average Annual Total Electricity Generation: 65.22 GWh + Average Annual Net Electricity Generation: 61.57 GWh + Initial pumping power/net installed power: 5.76 % + Average Pumping Power: 0.47 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -143,36 +143,36 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET FIRST LAW DRAWDOWN TEMPERATURE POWER POWER EFFICIENCY (degC) (MW) (MW) (%) - 1 1.0000 188.00 0.2136 8.3281 12.4529 - 2 1.0000 188.00 0.2136 8.3281 12.4529 - 3 1.0000 188.00 0.2136 8.3281 12.4529 - 4 1.0000 188.00 0.2136 8.3281 12.4529 - 5 1.0000 188.00 0.2136 8.3281 12.4529 - 6 1.0000 188.00 0.2136 8.3280 12.4528 - 7 1.0000 187.99 0.2136 8.3274 12.4523 - 8 0.9999 187.98 0.2137 8.3255 12.4509 - 9 0.9997 187.95 0.2138 8.3214 12.4476 - 10 0.9994 187.89 0.2141 8.3139 12.4416 - 11 0.9989 187.80 0.2146 8.3020 12.4322 - 12 0.9982 187.67 0.2152 8.2851 12.4187 - 13 0.9973 187.49 0.2161 8.2626 12.4007 - 14 0.9961 187.27 0.2172 8.2344 12.3782 - 15 0.9947 187.01 0.2185 8.2005 12.3510 - 16 0.9931 186.70 0.2200 8.1611 12.3193 - 17 0.9912 186.35 0.2217 8.1165 12.2833 - 18 0.9892 185.96 0.2237 8.0670 12.2433 - 19 0.9869 185.54 0.2257 8.0132 12.1995 - 20 0.9845 185.08 0.2280 7.9554 12.1523 - 21 0.9819 184.60 0.2303 7.8941 12.1020 - 22 0.9792 184.09 0.2328 7.8296 12.0489 - 23 0.9764 183.56 0.2354 7.7625 11.9932 - 24 0.9734 183.01 0.2381 7.6931 11.9353 - 25 0.9704 182.44 0.2409 7.6217 11.8755 - 26 0.9673 181.85 0.2437 7.5487 11.8139 - 27 0.9641 181.25 0.2466 7.4744 11.7508 - 28 0.9609 180.65 0.2495 7.3990 11.6865 - 29 0.9576 180.03 0.2525 7.3228 11.6210 - 30 0.9543 179.41 0.2555 7.2461 11.5546 + 1 1.0000 188.00 0.4652 8.0765 12.8283 + 2 1.0000 188.00 0.4652 8.0765 12.8283 + 3 1.0000 188.00 0.4652 8.0765 12.8283 + 4 1.0000 188.00 0.4652 8.0765 12.8283 + 5 1.0000 188.00 0.4652 8.0765 12.8283 + 6 1.0000 188.00 0.4652 8.0765 12.8283 + 7 1.0000 188.00 0.4652 8.0763 12.8281 + 8 1.0000 187.99 0.4652 8.0756 12.8276 + 9 0.9999 187.98 0.4652 8.0738 12.8261 + 10 0.9997 187.95 0.4652 8.0702 12.8231 + 11 0.9995 187.90 0.4652 8.0641 12.8180 + 12 0.9991 187.82 0.4652 8.0548 12.8101 + 13 0.9985 187.72 0.4652 8.0417 12.7992 + 14 0.9978 187.58 0.4652 8.0246 12.7848 + 15 0.9968 187.41 0.4652 8.0032 12.7667 + 16 0.9957 187.20 0.4652 7.9774 12.7450 + 17 0.9944 186.95 0.4652 7.9474 12.7196 + 18 0.9930 186.68 0.4652 7.9133 12.6907 + 19 0.9913 186.37 0.4652 7.8752 12.6584 + 20 0.9895 186.03 0.4652 7.8335 12.6228 + 21 0.9875 185.66 0.4652 7.7884 12.5842 + 22 0.9855 185.27 0.4652 7.7402 12.5428 + 23 0.9832 184.85 0.4652 7.6893 12.4988 + 24 0.9809 184.41 0.4652 7.6358 12.4525 + 25 0.9785 183.95 0.4652 7.5801 12.4040 + 26 0.9759 183.47 0.4652 7.5225 12.3536 + 27 0.9733 182.98 0.4652 7.4631 12.3015 + 28 0.9706 182.48 0.4652 7.4024 12.2478 + 29 0.9679 181.96 0.4652 7.3403 12.1927 + 30 0.9651 181.43 0.4652 7.2773 12.1364 ******************************************************************* @@ -181,36 +181,36 @@ Simulation Metadata YEAR ELECTRICITY HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 65.7 527.3 376.10 0.50 - 2 65.7 527.3 374.20 1.00 - 3 65.7 527.3 372.31 1.51 - 4 65.7 527.3 370.41 2.01 - 5 65.7 527.3 368.51 2.51 - 6 65.7 527.2 366.61 3.01 - 7 65.6 527.2 364.71 3.51 - 8 65.6 527.1 362.82 4.02 - 9 65.6 527.0 360.92 4.52 - 10 65.5 526.7 359.02 5.02 - 11 65.4 526.2 357.13 5.52 - 12 65.2 525.7 355.24 6.02 - 13 65.0 524.9 353.35 6.52 - 14 64.8 524.0 351.46 7.02 - 15 64.5 522.9 349.58 7.52 - 16 64.2 521.6 347.70 8.02 - 17 63.8 520.2 345.83 8.51 - 18 63.4 518.7 343.96 9.01 - 19 63.0 517.0 342.10 9.50 - 20 62.5 515.2 340.24 9.99 - 21 62.0 513.3 338.40 10.48 - 22 61.5 511.3 336.55 10.96 - 23 60.9 509.2 334.72 11.45 - 24 60.4 507.1 332.90 11.93 - 25 59.8 504.9 331.08 12.41 - 26 59.2 502.6 329.27 12.89 - 27 58.6 500.3 327.47 13.37 - 28 58.0 498.0 325.68 13.84 - 29 57.4 495.6 323.89 14.31 - 30 47.4 411.2 322.41 14.71 + 1 63.7 496.4 376.21 0.47 + 2 63.7 496.4 374.43 0.95 + 3 63.7 496.4 372.64 1.42 + 4 63.7 496.4 370.85 1.89 + 5 63.7 496.4 369.07 2.36 + 6 63.7 496.4 367.28 2.84 + 7 63.7 496.3 365.49 3.31 + 8 63.7 496.3 363.70 3.78 + 9 63.6 496.2 361.92 4.25 + 10 63.6 496.1 360.13 4.73 + 11 63.5 495.9 358.35 5.20 + 12 63.5 495.6 356.56 5.67 + 13 63.3 495.1 354.78 6.14 + 14 63.2 494.6 353.00 6.61 + 15 63.0 493.9 351.22 7.08 + 16 62.8 493.1 349.45 7.55 + 17 62.5 492.1 347.68 8.02 + 18 62.2 491.1 345.91 8.49 + 19 61.9 489.9 344.14 8.96 + 20 61.6 488.6 342.39 9.42 + 21 61.2 487.2 340.63 9.89 + 22 60.8 485.8 338.88 10.35 + 23 60.4 484.2 337.14 10.81 + 24 60.0 482.6 335.40 11.27 + 25 59.5 480.9 333.67 11.73 + 26 59.1 479.2 331.95 12.18 + 27 58.6 477.4 330.23 12.64 + 28 58.1 475.6 328.51 13.09 + 29 57.6 473.7 326.81 13.54 + 30 47.6 393.3 325.39 13.92 ******************************** @@ -220,33 +220,33 @@ Year Electricity | Heat | Since Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | OPEX Net Rev. Net Cashflow Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 -76.26 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -76.26 -76.26 - 2 5.50 1.68 3.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.68 -74.58 - 3 5.50 1.68 7.22 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.68 -72.90 - 4 5.50 1.68 10.83 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.68 -71.21 - 5 5.50 1.68 14.44 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.68 -69.53 - 6 5.50 1.68 18.06 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.68 -67.85 - 7 5.50 1.68 21.67 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.68 -66.17 - 8 5.50 1.68 25.28 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.68 -64.48 - 9 5.50 1.68 28.89 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.68 -62.80 - 10 5.50 1.68 32.49 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.68 -61.12 - 11 5.50 1.67 36.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.67 -59.45 - 12 5.50 1.67 39.69 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.67 -57.78 - 13 5.50 1.66 43.28 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.66 -56.12 - 14 5.50 1.65 46.86 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.65 -54.47 - 15 5.50 1.64 50.42 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.64 -52.84 - 16 5.50 1.62 53.97 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.62 -51.22 - 17 5.50 1.60 57.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.60 -49.61 - 18 5.50 1.58 61.01 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.58 -48.03 - 19 5.50 1.56 64.49 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.56 -46.47 - 20 5.50 1.53 67.96 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.53 -44.94 - 21 5.50 1.51 71.39 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.51 -43.43 - 22 5.50 1.48 74.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.48 -41.95 - 23 5.50 1.45 78.18 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.45 -40.50 - 24 5.50 1.42 81.53 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.42 -39.08 - 25 5.50 1.39 84.85 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.39 -37.68 - 26 5.50 1.36 88.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.36 -36.32 - 27 5.50 1.33 91.40 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.33 -34.99 - 28 5.50 1.30 94.62 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.30 -33.70 - 29 5.50 1.26 97.82 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.26 -32.43 - 30 5.50 1.23 100.98 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.23 -31.20 + 1 0.00 -76.71 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -76.71 -76.71 + 2 5.50 1.57 3.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.57 -75.14 + 3 5.50 1.57 7.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.57 -73.57 + 4 5.50 1.57 10.51 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.57 -71.99 + 5 5.50 1.57 14.01 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.57 -70.42 + 6 5.50 1.57 17.51 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.57 -68.85 + 7 5.50 1.57 21.01 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.57 -67.28 + 8 5.50 1.57 24.51 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.57 -65.70 + 9 5.50 1.57 28.02 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.57 -64.13 + 10 5.50 1.57 31.52 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.57 -62.56 + 11 5.50 1.57 35.01 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.57 -60.99 + 12 5.50 1.57 38.51 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.57 -59.43 + 13 5.50 1.56 42.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.56 -57.86 + 14 5.50 1.55 45.48 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.55 -56.31 + 15 5.50 1.55 48.96 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.55 -54.76 + 16 5.50 1.54 52.42 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.54 -53.23 + 17 5.50 1.52 55.88 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.52 -51.71 + 18 5.50 1.51 59.31 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.51 -50.20 + 19 5.50 1.49 62.74 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.49 -48.70 + 20 5.50 1.48 66.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.48 -47.23 + 21 5.50 1.46 69.53 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.46 -45.77 + 22 5.50 1.44 72.90 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.44 -44.33 + 23 5.50 1.42 76.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.42 -42.92 + 24 5.50 1.39 79.57 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.39 -41.52 + 25 5.50 1.37 82.86 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.37 -40.15 + 26 5.50 1.35 86.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.35 -38.81 + 27 5.50 1.32 89.39 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.32 -37.49 + 28 5.50 1.29 92.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.29 -36.19 + 29 5.50 1.27 95.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.27 -34.93 + 30 5.50 1.24 98.98 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.93 1.24 -33.69 diff --git a/tests/examples/example_overpressure.out b/tests/examples/example_overpressure.out index d9e4a3aa..15ea4839 100644 --- a/tests/examples/example_overpressure.out +++ b/tests/examples/example_overpressure.out @@ -4,20 +4,20 @@ Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.25 - Simulation Date: 2024-04-21 - Simulation Time: 20:27 - Calculation Time: 1.553 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-08-13 + Simulation Time: 11:43 + Calculation Time: 1.692 sec ***SUMMARY OF RESULTS*** End-Use Option: Electricity - Average Net Electricity Production: 5.25 MW - Electricity breakeven price: 9.35 cents/kWh + Average Net Electricity Production: 5.36 MW + Electricity breakeven price: 10.21 cents/kWh Number of production wells: 2 Number of injection wells: 2 Flowrate per production well: 70.0 kg/sec - Well depth (or total length, if not vertical): 3.0 kilometer + Well depth: 3.0 kilometer Geothermal gradient: 0.0470 degC/m @@ -28,22 +28,22 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: 1.70 MUSD - Project IRR: 6.54 % - Project VIR=PI=PIR: 1.04 - Project MOIC: 0.79 - Project Payback Period: 14.52 yr + Project NPV: -5.53 MUSD + Project IRR: 5.40 % + Project VIR=PI=PIR: 0.90 + Project MOIC: 0.66 + Project Payback Period: 16.11 yr ***ENGINEERING PARAMETERS*** Number of Production Wells: 2 Number of Injection Wells: 2 - Well depth (or total length, if not vertical): 3.0 kilometer + Well depth: 3.0 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: 2.4 degC + Average production well temperature drop: 2.5 degC Flowrate per production well: 70.0 kg/sec Injection well casing ID: 9.000 in Production well casing ID: 9.000 in @@ -66,7 +66,7 @@ Simulation Metadata Well separation: fracture height: 900.00 meter Fracture area: 810000.00 m**2 Reservoir volume: 1000000000 m**3 - Average reservoir pressure: 32283.22 kPa + Average reservoir pressure: 34491.02 kPa Plant outlet pressure: 381.21 kPa Production wellhead pressure: 450.16 kPa Productivity Index: 5.00 kg/sec/bar @@ -78,54 +78,53 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** - Maximum Production Temperature: 158.8 degC - Average Production Temperature: 158.6 degC - Minimum Production Temperature: 157.2 degC - Initial Production Temperature: 157.2 degC - Average Reservoir Heat Extraction: 61.87 MW + Maximum Production Temperature: 158.7 degC + Average Production Temperature: 158.5 degC + Minimum Production Temperature: 157.0 degC + Initial Production Temperature: 157.0 degC + Average Reservoir Heat Extraction: 58.60 MW Production Wellbore Heat Transmission Model = Ramey Model - Average Production Well Temperature Drop: 2.4 degC - Average Injection Well Pump Pressure Drop: 4010.8 kPa - Average Production Well Pump Pressure Drop: -1679.9 kPa + Average Production Well Temperature Drop: 2.5 degC + Average Injection Well Pump Pressure Drop: 4062.8 kPa + Average Production Well Pump Pressure Drop: -3887.0 kPa ***CAPITAL COSTS (M$)*** - Drilling and completion costs: 14.42 MUSD - Drilling and completion costs per production well: 5.23 MUSD - Drilling and completion costs per injection well: 1.64 MUSD + Drilling and completion costs: 21.95 MUSD + Drilling and completion costs per well: 5.49 MUSD Stimulation costs: 3.02 MUSD - Surface power plant costs: 22.68 MUSD - Field gathering system costs: 3.04 MUSD - Total surface equipment costs: 25.72 MUSD - Exploration costs: 5.33 MUSD - Total capital costs: 48.48 MUSD - Annualized capital costs: 2.42 MUSD + Surface power plant costs: 22.64 MUSD + Field gathering system costs: 2.78 MUSD + Total surface equipment costs: 25.42 MUSD + Exploration costs: 5.53 MUSD + Total capital costs: 55.91 MUSD + Annualized capital costs: 2.80 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** - Wellfield maintenance costs: 0.38 MUSD/yr + Wellfield maintenance costs: 0.46 MUSD/yr Power plant maintenance costs: 0.97 MUSD/yr Water costs: 0.07 MUSD/yr - Total operating and maintenance costs: 1.43 MUSD/yr + Total operating and maintenance costs: 1.50 MUSD/yr ***SURFACE EQUIPMENT SIMULATION RESULTS*** Initial geofluid availability: 0.10 MW/(kg/s) - Maximum Total Electricity Generation: 6.11 MW - Average Total Electricity Generation: 6.09 MW - Minimum Total Electricity Generation: 5.92 MW - Initial Total Electricity Generation: 5.92 MW - Maximum Net Electricity Generation: 5.80 MW - Average Net Electricity Generation: 5.25 MW - Minimum Net Electricity Generation: 4.68 MW - Initial Net Electricity Generation: 5.74 MW - Average Annual Total Electricity Generation: 47.72 GWh - Average Annual Net Electricity Generation: 41.16 GWh - Initial pumping power/net installed power: 3.03 % - Average Pumping Power: 0.84 MW + Maximum Total Electricity Generation: 6.10 MW + Average Total Electricity Generation: 6.07 MW + Minimum Total Electricity Generation: 5.89 MW + Initial Total Electricity Generation: 5.89 MW + Maximum Net Electricity Generation: 5.77 MW + Average Net Electricity Generation: 5.36 MW + Minimum Net Electricity Generation: 4.86 MW + Initial Net Electricity Generation: 5.71 MW + Average Annual Total Electricity Generation: 47.60 GWh + Average Annual Net Electricity Generation: 42.03 GWh + Initial pumping power/net installed power: 3.21 % + Average Pumping Power: 0.71 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -133,36 +132,36 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET FIRST LAW DRAWDOWN TEMPERATURE POWER POWER EFFICIENCY (degC) (MW) (MW) (%) - 1 1.0000 157.20 0.1741 5.7423 9.4056 - 2 1.0051 158.01 0.2095 5.8016 9.4317 - 3 1.0066 158.24 0.2448 5.7930 9.3979 - 4 1.0073 158.35 0.2802 5.7715 9.3528 - 5 1.0078 158.43 0.3156 5.7453 9.3037 - 6 1.0082 158.49 0.3510 5.7166 9.2524 - 7 1.0085 158.53 0.3864 5.6866 9.1999 - 8 1.0087 158.57 0.4218 5.6555 9.1466 - 9 1.0089 158.60 0.4572 5.6238 9.0927 - 10 1.0091 158.63 0.4926 5.5915 9.0383 - 11 1.0092 158.65 0.7259 5.3609 8.6637 - 12 1.0094 158.67 0.7613 5.3280 8.6089 - 13 1.0095 158.69 0.7966 5.2949 8.5539 - 14 1.0096 158.71 0.8320 5.2615 8.4986 - 15 1.0097 158.72 0.8674 5.2279 8.4432 - 16 1.0098 158.74 0.9027 5.1942 8.3877 - 17 1.0099 158.75 0.9381 5.1604 8.3321 - 18 1.0099 158.76 0.9735 5.1264 8.2763 - 19 1.0100 158.77 1.0089 5.0923 8.2205 - 20 1.0101 158.78 1.0443 5.0582 8.1646 - 21 1.0101 158.79 1.0796 5.0239 8.1085 - 22 1.0102 158.80 1.1150 4.9895 8.0524 - 23 1.0102 158.81 1.1504 4.9550 7.9962 - 24 1.0103 158.81 1.1858 4.9204 7.9398 - 25 1.0103 158.82 1.2212 4.8856 7.8833 - 26 1.0103 158.82 1.2566 4.8507 7.8267 - 27 1.0103 158.83 1.2920 4.8156 7.7699 - 28 1.0103 158.83 1.3274 4.7804 7.7129 - 29 1.0103 158.83 1.3628 4.7449 7.6558 - 30 1.0103 158.82 1.3982 4.7092 7.5984 + 1 1.0000 157.00 0.1832 5.7094 9.8817 + 2 1.0054 157.85 0.2186 5.7736 9.9139 + 3 1.0069 158.09 0.2540 5.7664 9.8796 + 4 1.0077 158.21 0.2893 5.7456 9.8327 + 5 1.0083 158.29 0.3247 5.7198 9.7812 + 6 1.0086 158.35 0.3601 5.6915 9.7275 + 7 1.0089 158.40 0.3955 5.6617 9.6723 + 8 1.0092 158.44 0.4309 5.6309 9.6162 + 9 1.0094 158.47 0.4663 5.5993 9.5595 + 10 1.0096 158.50 0.5017 5.5673 9.5022 + 11 1.0097 158.52 0.5371 5.5348 9.4447 + 12 1.0099 158.55 0.5724 5.5020 9.3868 + 13 1.0100 158.57 0.6078 5.4689 9.3287 + 14 1.0101 158.58 0.6432 5.4356 9.2704 + 15 1.0102 158.60 0.6786 5.4021 9.2119 + 16 1.0103 158.61 0.7140 5.3685 9.1533 + 17 1.0104 158.63 0.7494 5.3347 9.0946 + 18 1.0105 158.64 0.7848 5.3008 9.0358 + 19 1.0105 158.65 0.8202 5.2669 8.9769 + 20 1.0106 158.66 0.8555 5.2328 8.9179 + 21 1.0107 158.67 0.8909 5.1986 8.8588 + 22 1.0107 158.68 0.9263 5.1643 8.7996 + 23 1.0108 158.69 0.9617 5.1300 8.7404 + 24 1.0108 158.70 0.9971 5.0955 8.6811 + 25 1.0109 158.71 1.0325 5.0610 8.6217 + 26 1.0109 158.71 1.0679 5.0264 8.5622 + 27 1.0110 158.72 1.1033 4.9917 8.5026 + 28 1.0110 158.72 1.1386 4.9568 8.4429 + 29 1.0110 158.73 1.1740 4.9219 8.3831 + 30 1.0110 158.73 1.2094 4.8868 8.3231 ******************************************************************* @@ -171,36 +170,36 @@ Simulation Metadata YEAR ELECTRICITY HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 45.5 483.4 297.96 0.58 - 2 45.7 485.5 296.21 1.16 - 3 45.6 486.3 294.46 1.75 - 4 45.4 486.7 292.71 2.33 - 5 45.2 487.0 290.96 2.92 - 6 45.0 487.2 289.20 3.50 - 7 44.7 487.4 287.45 4.09 - 8 44.5 487.6 285.69 4.67 - 9 44.2 487.7 283.94 5.26 - 10 43.4 487.8 282.18 5.85 - 11 42.1 487.9 280.42 6.43 - 12 41.9 488.0 278.67 7.02 - 13 41.6 488.1 276.91 7.60 - 14 41.3 488.1 275.15 8.19 - 15 41.1 488.2 273.40 8.78 - 16 40.8 488.3 271.64 9.36 - 17 40.6 488.3 269.88 9.95 - 18 40.3 488.4 268.12 10.54 - 19 40.0 488.4 266.36 11.12 - 20 39.7 488.5 264.61 11.71 - 21 39.5 488.5 262.85 12.30 - 22 39.2 488.5 261.09 12.88 - 23 38.9 488.6 259.33 13.47 - 24 38.7 488.6 257.57 14.06 - 25 38.4 488.6 255.81 14.64 - 26 38.1 488.6 254.05 15.23 - 27 37.8 488.6 252.29 15.82 - 28 37.5 488.6 250.53 16.41 - 29 37.3 488.6 248.77 16.99 - 30 30.8 407.2 247.31 17.48 + 1 45.3 457.5 298.05 0.55 + 2 45.5 459.7 296.40 1.10 + 3 45.4 460.4 294.74 1.65 + 4 45.2 460.9 293.08 2.21 + 5 45.0 461.2 291.42 2.76 + 6 44.8 461.4 289.76 3.32 + 7 44.5 461.6 288.10 3.87 + 8 44.3 461.7 286.44 4.43 + 9 44.0 461.9 284.77 4.98 + 10 43.8 462.0 283.11 5.54 + 11 43.5 462.1 281.45 6.09 + 12 43.2 462.2 279.78 6.65 + 13 43.0 462.2 278.12 7.20 + 14 42.7 462.3 276.45 7.76 + 15 42.5 462.4 274.79 8.31 + 16 42.2 462.4 273.13 8.87 + 17 41.9 462.5 271.46 9.42 + 18 41.7 462.5 269.80 9.98 + 19 41.4 462.6 268.13 10.53 + 20 41.1 462.6 266.46 11.09 + 21 40.9 462.7 264.80 11.65 + 22 40.6 462.7 263.13 12.20 + 23 40.3 462.8 261.47 12.76 + 24 40.0 462.8 259.80 13.31 + 25 39.8 462.8 258.13 13.87 + 26 39.5 462.8 256.47 14.42 + 27 39.2 462.9 254.80 14.98 + 28 38.9 462.9 253.14 15.54 + 29 38.7 462.9 251.47 16.09 + 30 32.0 385.7 250.08 16.56 ******************************** @@ -210,33 +209,71 @@ Year Electricity | Heat | Since Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | OPEX Net Rev. Net Cashflow Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 -48.48 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -48.48 -48.48 - 2 9.00 2.67 4.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 2.67 -45.81 - 3 9.00 2.69 8.21 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 2.69 -43.12 - 4 9.00 2.68 12.32 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 2.68 -40.44 - 5 9.00 2.66 16.40 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 2.66 -37.78 - 6 9.00 2.64 20.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 2.64 -35.14 - 7 9.00 2.62 24.52 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 2.62 -32.52 - 8 10.20 3.13 29.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 3.13 -29.39 - 9 11.40 3.64 34.15 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 3.64 -25.75 - 10 12.60 4.14 39.72 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.14 -21.60 - 11 13.80 4.57 45.71 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.57 -17.03 - 12 15.00 4.89 52.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.89 -12.14 - 13 15.00 4.86 58.31 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.86 -7.28 - 14 15.00 4.82 64.55 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.82 -2.47 - 15 15.00 4.78 70.76 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.78 2.31 - 16 15.00 4.74 76.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.74 7.04 - 17 15.00 4.70 83.04 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.70 11.74 - 18 15.00 4.66 89.12 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.66 16.40 - 19 15.00 4.62 95.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.62 21.01 - 20 15.00 4.58 101.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.58 25.59 - 21 15.00 4.54 107.13 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.54 30.12 - 22 15.00 4.49 113.05 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.49 34.62 - 23 15.00 4.45 118.93 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.45 39.07 - 24 15.00 4.41 124.77 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.41 43.49 - 25 15.00 4.37 130.57 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.37 47.86 - 26 15.00 4.33 136.33 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.33 52.19 - 27 15.00 4.29 142.04 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.29 56.48 - 28 15.00 4.25 147.72 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.25 60.73 - 29 15.00 4.21 153.35 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.21 64.93 - 30 15.00 4.16 158.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.43 4.16 69.10 + 1 0.00 -55.91 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -55.91 -55.91 + 2 9.00 2.58 4.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 2.58 -53.33 + 3 9.00 2.60 8.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 2.60 -50.73 + 4 9.00 2.59 12.26 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 2.59 -48.14 + 5 9.00 2.57 16.33 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 2.57 -45.57 + 6 9.00 2.55 20.37 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 2.55 -43.02 + 7 9.00 2.53 24.40 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 2.53 -40.49 + 8 10.20 3.04 28.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 3.04 -37.45 + 9 11.40 3.55 33.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 3.55 -33.90 + 10 12.60 4.05 39.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.05 -29.85 + 11 13.80 4.54 45.58 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.54 -25.31 + 12 15.00 5.03 52.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 5.03 -20.28 + 13 15.00 4.99 58.59 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.99 -15.29 + 14 15.00 4.95 65.04 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.95 -10.34 + 15 15.00 4.91 71.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.91 -5.43 + 16 15.00 4.87 77.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.87 -0.55 + 17 15.00 4.83 84.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.83 4.28 + 18 15.00 4.79 90.43 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.79 9.07 + 19 15.00 4.75 96.68 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.75 13.82 + 20 15.00 4.71 102.89 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.71 18.53 + 21 15.00 4.67 109.06 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.67 23.20 + 22 15.00 4.63 115.18 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.63 27.83 + 23 15.00 4.59 121.27 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.59 32.42 + 24 15.00 4.55 127.32 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.55 36.97 + 25 15.00 4.51 133.32 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.51 41.48 + 26 15.00 4.47 139.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.47 45.95 + 27 15.00 4.43 145.21 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.43 50.37 + 28 15.00 4.39 151.09 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.39 54.76 + 29 15.00 4.34 156.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.34 59.10 + 30 15.00 4.30 162.74 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.30 63.41 + + + *************************************** + * RESERVOIR POWER REQUIRED PROFILES * + *************************************** + YEAR PROD PUMP INJECT PUMP TOTAL PUMP + POWER POWER POWER + (MW) (MW) (MW) + 1 0.0000 0.1832 0.1832 + 2 0.0000 0.2186 0.2186 + 3 0.0000 0.2540 0.2540 + 4 0.0000 0.2893 0.2893 + 5 0.0000 0.3247 0.3247 + 6 0.0000 0.3601 0.3601 + 7 0.0000 0.3955 0.3955 + 8 0.0000 0.4309 0.4309 + 9 0.0000 0.4663 0.4663 + 10 0.0000 0.5017 0.5017 + 11 0.0000 0.5371 0.5371 + 12 0.0000 0.5724 0.5724 + 13 0.0000 0.6078 0.6078 + 14 0.0000 0.6432 0.6432 + 15 0.0000 0.6786 0.6786 + 16 0.0000 0.7140 0.7140 + 17 0.0000 0.7494 0.7494 + 18 0.0000 0.7848 0.7848 + 19 0.0000 0.8202 0.8202 + 20 0.0000 0.8555 0.8555 + 21 0.0000 0.8909 0.8909 + 22 0.0000 0.9263 0.9263 + 23 0.0000 0.9617 0.9617 + 24 0.0000 0.9971 0.9971 + 25 0.0000 1.0325 1.0325 + 26 0.0000 1.0679 1.0679 + 27 0.0000 1.1033 1.1033 + 28 0.0000 1.1386 1.1386 + 29 0.0000 1.1740 1.1740 + 30 0.0000 1.2094 1.2094 diff --git a/tests/examples/example_overpressure2.out b/tests/examples/example_overpressure2.out index fa76a194..69e230f8 100644 --- a/tests/examples/example_overpressure2.out +++ b/tests/examples/example_overpressure2.out @@ -1,24 +1,23 @@ - ***************** ***CASE REPORT*** ***************** Simulation Metadata ---------------------- - GEOPHIRES Version: 3.4.26 - Simulation Date: 2024-05-02 - Simulation Time: 11:44 - Calculation Time: 1.647 sec + GEOPHIRES Version: 3.4.29 + Simulation Date: 2024-08-13 + Simulation Time: 11:43 + Calculation Time: 1.683 sec ***SUMMARY OF RESULTS*** End-Use Option: Electricity - Average Net Electricity Production: 5.38 MW - Electricity breakeven price: 9.08 cents/kWh + Average Net Electricity Production: 5.36 MW + Electricity breakeven price: 10.21 cents/kWh Number of production wells: 2 Number of injection wells: 2 Flowrate per production well: 70.0 kg/sec - Well depth (or total length, if not vertical): 3.0 kilometer + Well depth: 3.0 kilometer Geothermal gradient: 0.0470 degC/m @@ -29,22 +28,22 @@ Simulation Metadata Accrued financing during construction: 0.00 Project lifetime: 30 yr Capacity factor: 90.0 % - Project NPV: 3.47 MUSD - Project IRR: 6.84 % - Project VIR=PI=PIR: 1.07 - Project MOIC: 0.85 - Project Payback Period: 14.28 yr + Project NPV: -5.53 MUSD + Project IRR: 5.40 % + Project VIR=PI=PIR: 0.90 + Project MOIC: 0.66 + Project Payback Period: 16.11 yr ***ENGINEERING PARAMETERS*** Number of Production Wells: 2 Number of Injection Wells: 2 - Well depth (or total length, if not vertical): 3.0 kilometer + Well depth: 3.0 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: 2.4 degC + Average production well temperature drop: 2.5 degC Flowrate per production well: 70.0 kg/sec Injection well casing ID: 9.000 in Production well casing ID: 9.000 in @@ -67,7 +66,7 @@ Simulation Metadata Well separation: fracture height: 900.00 meter Fracture area: 810000.00 m**2 Reservoir volume: 1000000000 m**3 - Average reservoir pressure: 43350.40 kPa + Average reservoir pressure: 46315.07 kPa Plant outlet pressure: 381.21 kPa Production wellhead pressure: 450.16 kPa Productivity Index: 5.00 kg/sec/bar @@ -79,54 +78,53 @@ Simulation Metadata ***RESERVOIR SIMULATION RESULTS*** - Maximum Production Temperature: 158.8 degC - Average Production Temperature: 158.6 degC - Minimum Production Temperature: 157.2 degC - Initial Production Temperature: 157.2 degC - Average Reservoir Heat Extraction: 61.87 MW + Maximum Production Temperature: 158.7 degC + Average Production Temperature: 158.5 degC + Minimum Production Temperature: 157.0 degC + Initial Production Temperature: 157.0 degC + Average Reservoir Heat Extraction: 58.60 MW Production Wellbore Heat Transmission Model = Ramey Model - Average Production Well Temperature Drop: 2.4 degC - Average Injection Well Pump Pressure Drop: 4010.8 kPa - Average Production Well Pump Pressure Drop: -12747.1 kPa + Average Production Well Temperature Drop: 2.5 degC + Average Injection Well Pump Pressure Drop: 4062.8 kPa + Average Production Well Pump Pressure Drop: -15711.1 kPa ***CAPITAL COSTS (M$)*** - Drilling and completion costs: 14.42 MUSD - Drilling and completion costs per production well: 5.23 MUSD - Drilling and completion costs per injection well: 1.64 MUSD + Drilling and completion costs: 21.95 MUSD + Drilling and completion costs per well: 5.49 MUSD Stimulation costs: 3.02 MUSD - Surface power plant costs: 22.68 MUSD - Field gathering system costs: 2.77 MUSD - Total surface equipment costs: 25.45 MUSD - Exploration costs: 5.33 MUSD - Total capital costs: 48.21 MUSD - Annualized capital costs: 2.41 MUSD + Surface power plant costs: 22.64 MUSD + Field gathering system costs: 2.78 MUSD + Total surface equipment costs: 25.42 MUSD + Exploration costs: 5.53 MUSD + Total capital costs: 55.91 MUSD + Annualized capital costs: 2.80 MUSD ***OPERATING AND MAINTENANCE COSTS (M$/yr)*** - Wellfield maintenance costs: 0.38 MUSD/yr + Wellfield maintenance costs: 0.46 MUSD/yr Power plant maintenance costs: 0.97 MUSD/yr Water costs: 0.07 MUSD/yr - Total operating and maintenance costs: 1.42 MUSD/yr + Total operating and maintenance costs: 1.50 MUSD/yr ***SURFACE EQUIPMENT SIMULATION RESULTS*** Initial geofluid availability: 0.10 MW/(kg/s) - Maximum Total Electricity Generation: 6.11 MW - Average Total Electricity Generation: 6.09 MW - Minimum Total Electricity Generation: 5.92 MW - Initial Total Electricity Generation: 5.92 MW - Maximum Net Electricity Generation: 5.80 MW - Average Net Electricity Generation: 5.38 MW - Minimum Net Electricity Generation: 4.88 MW - Initial Net Electricity Generation: 5.74 MW - Average Annual Total Electricity Generation: 47.72 GWh - Average Annual Net Electricity Generation: 42.21 GWh - Initial pumping power/net installed power: 3.03 % - Average Pumping Power: 0.70 MW + Maximum Total Electricity Generation: 6.10 MW + Average Total Electricity Generation: 6.07 MW + Minimum Total Electricity Generation: 5.89 MW + Initial Total Electricity Generation: 5.89 MW + Maximum Net Electricity Generation: 5.77 MW + Average Net Electricity Generation: 5.36 MW + Minimum Net Electricity Generation: 4.86 MW + Initial Net Electricity Generation: 5.71 MW + Average Annual Total Electricity Generation: 47.60 GWh + Average Annual Net Electricity Generation: 42.03 GWh + Initial pumping power/net installed power: 3.21 % + Average Pumping Power: 0.71 MW ************************************************************ * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE * @@ -134,36 +132,36 @@ Simulation Metadata YEAR THERMAL GEOFLUID PUMP NET FIRST LAW DRAWDOWN TEMPERATURE POWER POWER EFFICIENCY (degC) (MW) (MW) (%) - 1 1.0000 157.20 0.1741 5.7423 9.4056 - 2 1.0051 158.01 0.2095 5.8016 9.4317 - 3 1.0066 158.24 0.2448 5.7930 9.3979 - 4 1.0073 158.35 0.2802 5.7715 9.3528 - 5 1.0078 158.43 0.3156 5.7453 9.3037 - 6 1.0082 158.49 0.3510 5.7166 9.2524 - 7 1.0085 158.53 0.3864 5.6866 9.1999 - 8 1.0087 158.57 0.4218 5.6555 9.1466 - 9 1.0089 158.60 0.4572 5.6238 9.0927 - 10 1.0091 158.63 0.4926 5.5915 9.0383 - 11 1.0092 158.65 0.5279 5.5589 8.9837 - 12 1.0094 158.67 0.5633 5.5260 8.9287 - 13 1.0095 158.69 0.5987 5.4928 8.8736 - 14 1.0096 158.71 0.6341 5.4594 8.8183 - 15 1.0097 158.72 0.6695 5.4258 8.7628 - 16 1.0098 158.74 0.7049 5.3921 8.7072 - 17 1.0099 158.75 0.7403 5.3582 8.6515 - 18 1.0099 158.76 0.7757 5.3243 8.5957 - 19 1.0100 158.77 0.8110 5.2902 8.5398 - 20 1.0101 158.78 0.8464 5.2560 8.4839 - 21 1.0101 158.79 0.8818 5.2217 8.4278 - 22 1.0102 158.80 0.9172 5.1873 8.3716 - 23 1.0102 158.81 0.9526 5.1528 8.3154 - 24 1.0103 158.81 0.9880 5.1182 8.2590 - 25 1.0103 158.82 1.0234 5.0834 8.2025 - 26 1.0103 158.82 1.0588 5.0485 8.1459 - 27 1.0103 158.83 1.0941 5.0134 8.0891 - 28 1.0103 158.83 1.1295 4.9782 8.0322 - 29 1.0103 158.83 1.1649 4.9428 7.9750 - 30 1.0103 158.82 1.2003 4.9071 7.9177 + 1 1.0000 157.00 0.1832 5.7094 9.8817 + 2 1.0054 157.85 0.2186 5.7736 9.9139 + 3 1.0069 158.09 0.2540 5.7664 9.8796 + 4 1.0077 158.21 0.2893 5.7456 9.8327 + 5 1.0083 158.29 0.3247 5.7198 9.7812 + 6 1.0086 158.35 0.3601 5.6915 9.7275 + 7 1.0089 158.40 0.3955 5.6617 9.6723 + 8 1.0092 158.44 0.4309 5.6309 9.6162 + 9 1.0094 158.47 0.4663 5.5993 9.5595 + 10 1.0096 158.50 0.5017 5.5673 9.5022 + 11 1.0097 158.52 0.5371 5.5348 9.4447 + 12 1.0099 158.55 0.5724 5.5020 9.3868 + 13 1.0100 158.57 0.6078 5.4689 9.3287 + 14 1.0101 158.58 0.6432 5.4356 9.2704 + 15 1.0102 158.60 0.6786 5.4021 9.2119 + 16 1.0103 158.61 0.7140 5.3685 9.1533 + 17 1.0104 158.63 0.7494 5.3347 9.0946 + 18 1.0105 158.64 0.7848 5.3008 9.0358 + 19 1.0105 158.65 0.8202 5.2669 8.9769 + 20 1.0106 158.66 0.8555 5.2328 8.9179 + 21 1.0107 158.67 0.8909 5.1986 8.8588 + 22 1.0107 158.68 0.9263 5.1643 8.7996 + 23 1.0108 158.69 0.9617 5.1300 8.7404 + 24 1.0108 158.70 0.9971 5.0955 8.6811 + 25 1.0109 158.71 1.0325 5.0610 8.6217 + 26 1.0109 158.71 1.0679 5.0264 8.5622 + 27 1.0110 158.72 1.1033 4.9917 8.5026 + 28 1.0110 158.72 1.1386 4.9568 8.4429 + 29 1.0110 158.73 1.1740 4.9219 8.3831 + 30 1.0110 158.73 1.2094 4.8868 8.3231 ******************************************************************* @@ -172,36 +170,36 @@ Simulation Metadata YEAR ELECTRICITY HEAT RESERVOIR PERCENTAGE OF PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED (GWh/year) (GWh/year) (10^15 J) (%) - 1 45.5 483.4 297.96 0.58 - 2 45.7 485.5 296.21 1.16 - 3 45.6 486.3 294.46 1.75 - 4 45.4 486.7 292.71 2.33 - 5 45.2 487.0 290.96 2.92 - 6 45.0 487.2 289.20 3.50 - 7 44.7 487.4 287.45 4.09 - 8 44.5 487.6 285.69 4.67 - 9 44.2 487.7 283.94 5.26 - 10 44.0 487.8 282.18 5.85 - 11 43.7 487.9 280.42 6.43 - 12 43.4 488.0 278.67 7.02 - 13 43.2 488.1 276.91 7.60 - 14 42.9 488.1 275.15 8.19 - 15 42.6 488.2 273.40 8.78 - 16 42.4 488.3 271.64 9.36 - 17 42.1 488.3 269.88 9.95 - 18 41.8 488.4 268.12 10.54 - 19 41.6 488.4 266.36 11.12 - 20 41.3 488.5 264.61 11.71 - 21 41.0 488.5 262.85 12.30 - 22 40.8 488.5 261.09 12.88 - 23 40.5 488.6 259.33 13.47 - 24 40.2 488.6 257.57 14.06 - 25 39.9 488.6 255.81 14.64 - 26 39.7 488.6 254.05 15.23 - 27 39.4 488.6 252.29 15.82 - 28 39.1 488.6 250.53 16.41 - 29 38.8 488.6 248.77 16.99 - 30 32.1 407.2 247.31 17.48 + 1 45.3 457.5 298.05 0.55 + 2 45.5 459.7 296.40 1.10 + 3 45.4 460.4 294.74 1.65 + 4 45.2 460.9 293.08 2.21 + 5 45.0 461.2 291.42 2.76 + 6 44.8 461.4 289.76 3.32 + 7 44.5 461.6 288.10 3.87 + 8 44.3 461.7 286.44 4.43 + 9 44.0 461.9 284.77 4.98 + 10 43.8 462.0 283.11 5.54 + 11 43.5 462.1 281.45 6.09 + 12 43.2 462.2 279.78 6.65 + 13 43.0 462.2 278.12 7.20 + 14 42.7 462.3 276.45 7.76 + 15 42.5 462.4 274.79 8.31 + 16 42.2 462.4 273.13 8.87 + 17 41.9 462.5 271.46 9.42 + 18 41.7 462.5 269.80 9.98 + 19 41.4 462.6 268.13 10.53 + 20 41.1 462.6 266.46 11.09 + 21 40.9 462.7 264.80 11.65 + 22 40.6 462.7 263.13 12.20 + 23 40.3 462.8 261.47 12.76 + 24 40.0 462.8 259.80 13.31 + 25 39.8 462.8 258.13 13.87 + 26 39.5 462.8 256.47 14.42 + 27 39.2 462.9 254.80 14.98 + 28 38.9 462.9 253.14 15.54 + 29 38.7 462.9 251.47 16.09 + 30 32.0 385.7 250.08 16.56 ******************************** @@ -211,36 +209,36 @@ Year Electricity | Heat | Since Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | OPEX Net Rev. Net Cashflow Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD) ________________________________________________________________________________________________________________________________________________________________________________________ - 1 0.00 -48.21 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -48.21 -48.21 - 2 9.00 2.68 4.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 2.68 -45.54 - 3 9.00 2.69 8.21 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 2.69 -42.85 - 4 9.00 2.68 12.32 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 2.68 -40.17 - 5 9.00 2.66 16.40 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 2.66 -37.50 - 6 9.00 2.64 20.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 2.64 -34.86 - 7 9.00 2.62 24.52 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 2.62 -32.24 - 8 10.20 3.14 29.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 3.14 -29.10 - 9 11.40 3.65 34.15 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 3.65 -25.46 - 10 12.60 4.15 39.72 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.15 -21.31 - 11 13.80 4.64 45.78 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.64 -16.67 - 12 15.00 5.13 52.34 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 5.13 -11.54 - 13 15.00 5.09 58.85 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 5.09 -6.45 - 14 15.00 5.05 65.33 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 5.05 -1.39 - 15 15.00 5.01 71.76 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 5.01 3.62 - 16 15.00 4.97 78.16 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.97 8.59 - 17 15.00 4.93 84.52 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.93 13.53 - 18 15.00 4.89 90.83 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.89 18.42 - 19 15.00 4.85 97.11 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.85 23.27 - 20 15.00 4.81 103.35 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.81 28.08 - 21 15.00 4.77 109.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.77 32.86 - 22 15.00 4.73 115.70 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.73 37.59 - 23 15.00 4.69 121.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.69 42.28 - 24 15.00 4.65 127.88 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.65 46.93 - 25 15.00 4.61 133.92 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.61 51.53 - 26 15.00 4.57 139.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.57 56.10 - 27 15.00 4.53 145.86 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.53 60.63 - 28 15.00 4.48 151.76 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.48 65.11 - 29 15.00 4.44 157.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.44 69.56 - 30 15.00 4.40 163.46 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.42 4.40 73.96 + 1 0.00 -55.91 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -55.91 -55.91 + 2 9.00 2.58 4.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 2.58 -53.33 + 3 9.00 2.60 8.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 2.60 -50.73 + 4 9.00 2.59 12.26 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 2.59 -48.14 + 5 9.00 2.57 16.33 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 2.57 -45.57 + 6 9.00 2.55 20.37 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 2.55 -43.02 + 7 9.00 2.53 24.40 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 2.53 -40.49 + 8 10.20 3.04 28.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 3.04 -37.45 + 9 11.40 3.55 33.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 3.55 -33.90 + 10 12.60 4.05 39.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.05 -29.85 + 11 13.80 4.54 45.58 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.54 -25.31 + 12 15.00 5.03 52.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 5.03 -20.28 + 13 15.00 4.99 58.59 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.99 -15.29 + 14 15.00 4.95 65.04 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.95 -10.34 + 15 15.00 4.91 71.45 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.91 -5.43 + 16 15.00 4.87 77.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.87 -0.55 + 17 15.00 4.83 84.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.83 4.28 + 18 15.00 4.79 90.43 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.79 9.07 + 19 15.00 4.75 96.68 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.75 13.82 + 20 15.00 4.71 102.89 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.71 18.53 + 21 15.00 4.67 109.06 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.67 23.20 + 22 15.00 4.63 115.18 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.63 27.83 + 23 15.00 4.59 121.27 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.59 32.42 + 24 15.00 4.55 127.32 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.55 36.97 + 25 15.00 4.51 133.32 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.51 41.48 + 26 15.00 4.47 139.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.47 45.95 + 27 15.00 4.43 145.21 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.43 50.37 + 28 15.00 4.39 151.09 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.39 54.76 + 29 15.00 4.34 156.94 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.34 59.10 + 30 15.00 4.30 162.74 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.50 4.30 63.41 *************************************** @@ -249,33 +247,33 @@ ________________________________________________________________________________ YEAR PROD PUMP INJECT PUMP TOTAL PUMP POWER POWER POWER (MW) (MW) (MW) - 1 0.0000 0.1741 0.1741 - 2 0.0000 0.2095 0.2095 - 3 0.0000 0.2448 0.2448 - 4 0.0000 0.2802 0.2802 - 5 0.0000 0.3156 0.3156 - 6 0.0000 0.3510 0.3510 - 7 0.0000 0.3864 0.3864 - 8 0.0000 0.4218 0.4218 - 9 0.0000 0.4572 0.4572 - 10 0.0000 0.4926 0.4926 - 11 0.0000 0.5279 0.5279 - 12 0.0000 0.5633 0.5633 - 13 0.0000 0.5987 0.5987 - 14 0.0000 0.6341 0.6341 - 15 0.0000 0.6695 0.6695 - 16 0.0000 0.7049 0.7049 - 17 0.0000 0.7403 0.7403 - 18 0.0000 0.7757 0.7757 - 19 0.0000 0.8110 0.8110 - 20 0.0000 0.8464 0.8464 - 21 0.0000 0.8818 0.8818 - 22 0.0000 0.9172 0.9172 - 23 0.0000 0.9526 0.9526 - 24 0.0000 0.9880 0.9880 - 25 0.0000 1.0234 1.0234 - 26 0.0000 1.0588 1.0588 - 27 0.0000 1.0941 1.0941 - 28 0.0000 1.1295 1.1295 - 29 0.0000 1.1649 1.1649 - 30 0.0000 1.2003 1.2003 + 1 0.0000 0.1832 0.1832 + 2 0.0000 0.2186 0.2186 + 3 0.0000 0.2540 0.2540 + 4 0.0000 0.2893 0.2893 + 5 0.0000 0.3247 0.3247 + 6 0.0000 0.3601 0.3601 + 7 0.0000 0.3955 0.3955 + 8 0.0000 0.4309 0.4309 + 9 0.0000 0.4663 0.4663 + 10 0.0000 0.5017 0.5017 + 11 0.0000 0.5371 0.5371 + 12 0.0000 0.5724 0.5724 + 13 0.0000 0.6078 0.6078 + 14 0.0000 0.6432 0.6432 + 15 0.0000 0.6786 0.6786 + 16 0.0000 0.7140 0.7140 + 17 0.0000 0.7494 0.7494 + 18 0.0000 0.7848 0.7848 + 19 0.0000 0.8202 0.8202 + 20 0.0000 0.8555 0.8555 + 21 0.0000 0.8909 0.8909 + 22 0.0000 0.9263 0.9263 + 23 0.0000 0.9617 0.9617 + 24 0.0000 0.9971 0.9971 + 25 0.0000 1.0325 1.0325 + 26 0.0000 1.0679 1.0679 + 27 0.0000 1.1033 1.1033 + 28 0.0000 1.1386 1.1386 + 29 0.0000 1.1740 1.1740 + 30 0.0000 1.2094 1.2094 diff --git a/tests/geophires_x_tests/cylindrical_reservoir_input_depth_meters.txt b/tests/geophires_x_tests/cylindrical_reservoir_input_depth_meters.txt index 1005a8c4..ce2c9af2 100644 --- a/tests/geophires_x_tests/cylindrical_reservoir_input_depth_meters.txt +++ b/tests/geophires_x_tests/cylindrical_reservoir_input_depth_meters.txt @@ -3,7 +3,7 @@ Closed-loop Configuration, 1, ----uloop End-Use Option, 1, -----elec Heat Transfer Fluid, 2, ----sCO2 Number of Production Wells, 1, ---- 1 production well accounts for the full configuration - 1 up, one down, and a horizontal section -Number of Injection Wells, 0, ---- No injectors in a closed uloop +Number of Injection Wells, 1, ---- No injectors in a closed uloop All-in Vertical Drilling Costs, 1000.0 All-in Nonvertical Drilling Costs, 1000.0 Production Flow Rate per Well, 40, ---- kg/s for water / 40 kg/s for sCO2 diff --git a/tests/test_geophires_x.py b/tests/test_geophires_x.py index 16cf2354..6ec6b9b3 100644 --- a/tests/test_geophires_x.py +++ b/tests/test_geophires_x.py @@ -75,6 +75,7 @@ def test_geophires_x_end_use_electricity(self): 'Reservoir Depth': 3, 'Gradient 1': 50, 'Maximum Temperature': 300, + 'Power Plant Type': 1, } ) ) @@ -342,6 +343,6 @@ def get_fcr_lcoe(fcr: float) -> float: .result['SUMMARY OF RESULTS']['Electricity breakeven price']['value'] ) - self.assertEqual(9.65, get_fcr_lcoe(0.05)) - self.assertEqual(3.33, get_fcr_lcoe(0.0001)) - self.assertEqual(104.74, get_fcr_lcoe(0.8)) + self.assertEqual(9.87, get_fcr_lcoe(0.05)) + self.assertEqual(3.39, get_fcr_lcoe(0.0001)) + self.assertEqual(107.25, get_fcr_lcoe(0.8)) diff --git a/tests/test_geophires_x_client.py b/tests/test_geophires_x_client.py index 35f230b5..6ef766be 100644 --- a/tests/test_geophires_x_client.py +++ b/tests/test_geophires_x_client.py @@ -234,36 +234,36 @@ def test_extended_economic_profile(self): 'Annual Project Cash Flow (MUSD/yr)', 'Cumm. Project Cash Flow (MUSD)', ], - [1, 0.0, 0.0023, 0.0, 0.0, 1.14, -70.0, -70.0, -101.06, -101.06], - [2, 0.09, 0.0023, 0.012, 0.0, 1.14, 1.14, -68.86, 5.68, -95.38], - [3, 0.09, 0.0023, 0.012, 0.0, 1.14, 1.14, -67.72, 5.72, -89.65], - [4, 0.09, 0.0023, 0.012, 0.0, 1.14, 1.14, -66.59, 5.74, -83.92], - [5, 0.09, 0.0023, 0.012, 0.0, 1.14, 1.14, -65.45, 5.75, -78.17], - [6, 0.09, 0.0023, 0.012, 0.0, 1.14, 1.14, -64.31, 5.75, -72.42], - [7, 0.09, 0.0026, 0.012, 0.0, 1.14, 1.14, -63.17, 5.76, -66.66], - [8, 0.102, 0.003, 0.012, 0.0, 1.14, 1.14, -62.03, 6.27, -60.39], - [9, 0.114, 0.0033, 0.012, 0.0, 1.14, 1.14, -60.89, 6.78, -53.61], - [10, 0.126, 0.0036, 0.022, 0.0, 1.14, 1.14, -59.75, 7.29, -46.32], - [11, 0.138, 0.0039, 0.032, 0.0, 1.14, 1.14, -58.61, 7.8, -38.52], - [12, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -57.47, 8.31, -30.21], - [13, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -56.33, 8.32, -21.89], - [14, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -55.19, 8.32, -13.57], - [15, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -54.05, 8.32, -5.25], - [16, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -52.91, 8.32, 3.08], - [17, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -51.77, 8.33, 11.4], - [18, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -50.63, 8.33, 19.73], - [19, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -49.49, 8.33, 28.06], - [20, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -48.35, 8.33, 36.39], - [21, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -47.21, 8.33, 44.72], - [22, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -46.07, 8.33, 53.06], - [23, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -44.93, 8.34, 61.39], - [24, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -43.8, 8.34, 69.73], - [25, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -42.66, 8.34, 78.07], - [26, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -41.52, 8.34, 86.41], - [27, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -40.38, 8.34, 94.75], - [28, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -39.24, 8.34, 103.09], - [29, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -38.1, 8.34, 111.43], - [30, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -36.96, 8.34, 119.77], + [1, 0.0, 0.0023, 0.0, 0.0, 1.14, -70.0, -70.0, -101.22, -101.22], + [2, 0.09, 0.0023, 0.012, 0.0, 1.14, 1.14, -68.86, 5.6, -95.62], + [3, 0.09, 0.0023, 0.012, 0.0, 1.14, 1.14, -67.72, 5.65, -89.97], + [4, 0.09, 0.0023, 0.012, 0.0, 1.14, 1.14, -66.59, 5.66, -84.31], + [5, 0.09, 0.0023, 0.012, 0.0, 1.14, 1.14, -65.45, 5.67, -78.64], + [6, 0.09, 0.0023, 0.012, 0.0, 1.14, 1.14, -64.31, 5.68, -72.97], + [7, 0.09, 0.0026, 0.012, 0.0, 1.14, 1.14, -63.17, 5.68, -67.29], + [8, 0.102, 0.003, 0.012, 0.0, 1.14, 1.14, -62.03, 6.18, -61.11], + [9, 0.114, 0.0033, 0.012, 0.0, 1.14, 1.14, -60.89, 6.68, -54.43], + [10, 0.126, 0.0036, 0.022, 0.0, 1.14, 1.14, -59.75, 7.18, -47.24], + [11, 0.138, 0.0039, 0.032, 0.0, 1.14, 1.14, -58.61, 7.68, -39.56], + [12, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -57.47, 8.19, -31.37], + [13, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -56.33, 8.19, -23.18], + [14, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -55.19, 8.19, -14.99], + [15, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -54.05, 8.19, -6.8], + [16, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -52.91, 8.2, 1.4], + [17, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -51.77, 8.2, 9.59], + [18, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -50.63, 8.2, 17.79], + [19, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -49.49, 8.2, 26.0], + [20, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -48.35, 8.2, 34.2], + [21, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -47.21, 8.2, 42.4], + [22, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -46.07, 8.21, 50.61], + [23, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -44.93, 8.21, 58.82], + [24, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -43.8, 8.21, 67.03], + [25, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -42.66, 8.21, 75.24], + [26, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -41.52, 8.21, 83.45], + [27, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -40.38, 8.21, 91.66], + [28, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -39.24, 8.21, 99.88], + [29, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -38.1, 8.21, 108.09], + [30, 0.15, 0.0039, 0.036, 0.0, 1.14, 1.14, -36.96, 8.22, 116.31], ], eep, )