forked from NatLabRockies/GEOPHIRES-X
-
Notifications
You must be signed in to change notification settings - Fork 1
Expand file tree
/
Copy pathexample5b.out
More file actions
233 lines (202 loc) · 18.5 KB
/
example5b.out
File metadata and controls
233 lines (202 loc) · 18.5 KB
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
*****************
***CASE REPORT***
*****************
Simulation Metadata
----------------------
GEOPHIRES Version: 3.11.5
Simulation Date: 2026-01-24
Simulation Time: 15:48
Calculation Time: 0.076 sec
***SUMMARY OF RESULTS***
End-Use Option: Direct-Use Heat
Average Direct-Use Heat Production: 19.65 MW
Direct-Use heat breakeven price (LCOH): 7.97 USD/MMBTU
Number of production wells: 2
Number of injection wells: 2
Flowrate per production well: 50.0 kg/sec
Well depth: 3.0 kilometer
Geothermal gradient: 45 degC/km
***ECONOMIC PARAMETERS***
Economic Model = BICYCLE
Accrued financing during construction: 0.00 %
Project lifetime: 30 yr
Capacity factor: 90.0 %
Project NPV: 2.01 MUSD
Project IRR: 7.64 %
Project VIR=PI=PIR: 1.06
Project MOIC: 0.64
Project Payback Period: 11.33 yr
***ENGINEERING PARAMETERS***
Number of Production Wells: 2
Number of Injection Wells: 2
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: 2.7 degC
Flowrate per production well: 50.0 kg/sec
Injection well casing ID: 9.625 in
Production well casing ID: 9.625 in
Number of times redrilling: 0
***RESOURCE CHARACTERISTICS***
Maximum reservoir temperature: 375.0 degC
Number of segments: 1
Geothermal gradient: 45 degC/km
***RESERVOIR PARAMETERS***
Reservoir Model = User-Provided Temperature Profile Model
Bottom-hole temperature: 150.00 degC
Warning: the reservoir dimensions and thermo-physical properties
listed below are default values if not provided by the user.
They are only used for calculating remaining heat content.
Reservoir volume provided as input
Reservoir volume: 1000000000 m**3
Reservoir impedance: 0.0500 GPa.s/m**3
Reservoir density: 2700.00 kg/m**3
Reservoir thermal conductivity: 3.00 W/m/K
Reservoir heat capacity: 1050.00 J/kg/K
***RESERVOIR SIMULATION RESULTS***
Maximum Production Temperature: 145.9 degC
Average Production Temperature: 132.4 degC
Minimum Production Temperature: 118.9 degC
Initial Production Temperature: 144.8 degC
Average Reservoir Heat Extraction: 21.83 MW
Production Wellbore Heat Transmission Model = Ramey Model
Average Production Well Temperature Drop: 2.7 degC
Total Average Pressure Drop: 4287.9 kPa
Average Injection Well Pressure Drop: 123.2 kPa
Average Reservoir Pressure Drop: 5189.8 kPa
Average Production Well Pressure Drop: 121.2 kPa
Average Buoyancy Pressure Drop: -1146.2 kPa
***CAPITAL COSTS (M$)***
Drilling and completion costs: 17.38 MUSD
Drilling and completion costs per well: 4.35 MUSD
Stimulation costs: 3.02 MUSD
Surface power plant costs: 8.85 MUSD
Field gathering system costs: 2.46 MUSD
Total surface equipment costs: 11.30 MUSD
Exploration costs: 4.49 MUSD
Total capital costs: 36.19 MUSD
***OPERATING AND MAINTENANCE COSTS (M$/yr)***
Wellfield maintenance costs: 0.39 MUSD/yr
Power plant maintenance costs: 0.71 MUSD/yr
Water costs: 0.05 MUSD/yr
Average Reservoir Pumping Cost: 0.31 MUSD/yr
Total operating and maintenance costs: 1.46 MUSD/yr
***SURFACE EQUIPMENT SIMULATION RESULTS***
Maximum Net Heat Production: 24.72 MW
Average Net Heat Production: 19.65 MW
Minimum Net Heat Production: 14.60 MW
Initial Net Heat Production: 24.29 MW
Average Annual Heat Production: 154.58 GWh
Average Pumping Power: 0.56 MW
************************************************************
* HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE *
************************************************************
YEAR THERMAL GEOFLUID PUMP NET
DRAWDOWN TEMPERATURE POWER HEAT
(deg C) (MW) (MW)
0 1.0000 144.78 0.5104 24.2855
1 1.0059 145.64 0.5097 24.6077
2 1.0080 145.94 0.5096 24.7180
3 1.0071 145.81 0.5105 24.6707
4 1.0030 145.22 0.5128 24.4496
5 0.9964 144.26 0.5163 24.0893
6 0.9881 143.06 0.5205 23.6390
7 0.9789 141.72 0.5252 23.1387
8 0.9692 140.33 0.5300 22.6159
9 0.9595 138.92 0.5347 22.0886
10 0.9499 137.53 0.5394 21.5676
11 0.9406 136.18 0.5439 21.0596
12 0.9315 134.87 0.5482 20.5684
13 0.9228 133.61 0.5524 20.0958
14 0.9145 132.40 0.5563 19.6426
15 0.9065 131.24 0.5601 19.2089
16 0.8988 130.13 0.5636 18.7942
17 0.8915 129.08 0.5670 18.3979
18 0.8845 128.07 0.5702 18.0191
19 0.8779 127.10 0.5733 17.6571
20 0.8715 126.18 0.5762 17.3109
21 0.8654 125.29 0.5790 16.9796
22 0.8595 124.45 0.5816 16.6623
23 0.8539 123.64 0.5841 16.3583
24 0.8486 122.86 0.5865 16.0667
25 0.8434 122.11 0.5888 15.7868
26 0.8385 121.39 0.5910 15.5180
27 0.8337 120.71 0.5932 15.2595
28 0.8291 120.04 0.5952 15.0108
29 0.8247 119.40 0.5971 14.7713
*******************************************************************
* ANNUAL HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE *
*******************************************************************
YEAR HEAT HEAT RESERVOIR PERCENTAGE OF
PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED
(GWh/year) (GWh/year) (10^15 J) (%)
1 192.7 214.1 197.68 0.39
2 194.5 216.1 196.90 0.78
3 194.8 216.4 196.12 1.17
4 193.7 215.3 195.35 1.56
5 191.4 212.7 194.58 1.95
6 188.2 209.1 193.83 2.33
7 184.4 204.9 193.09 2.70
8 180.4 200.4 192.37 3.06
9 176.2 195.8 191.66 3.42
10 172.1 191.2 190.98 3.77
11 168.0 186.7 190.30 4.10
12 164.1 182.3 189.65 4.44
13 160.3 178.1 189.01 4.76
14 156.6 174.0 188.38 5.07
15 153.1 170.2 187.77 5.38
16 149.8 166.4 187.17 5.68
17 146.6 162.9 186.58 5.98
18 143.5 159.5 186.01 6.27
19 140.6 156.3 185.45 6.55
20 137.8 153.1 184.89 6.83
21 135.2 150.2 184.35 7.10
22 132.6 147.3 183.82 7.37
23 130.2 144.6 183.30 7.63
24 127.8 142.0 182.79 7.89
25 125.6 139.5 182.29 8.14
26 123.4 137.1 181.80 8.39
27 121.3 134.8 181.31 8.64
28 119.3 132.6 180.83 8.88
29 117.4 130.4 180.36 9.11
30 115.8 128.6 179.90 9.35
********************************
* 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/lb) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD)
________________________________________________________________________________________________________________________________________________________________________________________
0 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 -36.19 -36.19
1 5.50 0.00 0.00 | 2.50 4.82 4.82 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.15 3.66 -32.53
2 5.50 0.00 0.00 | 2.50 4.86 9.68 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.15 3.71 -28.82
3 5.50 0.00 0.00 | 2.50 4.87 14.55 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.15 3.72 -25.10
4 5.50 0.00 0.00 | 2.50 4.84 19.39 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.15 3.69 -21.41
5 5.50 0.00 0.00 | 2.50 4.79 24.18 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.15 3.63 -17.78
6 5.50 0.00 0.00 | 2.50 4.70 28.88 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.15 3.55 -14.23
7 5.50 0.00 0.00 | 2.50 4.61 33.49 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.15 3.46 -10.77
8 5.50 0.00 0.00 | 2.50 4.51 38.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.15 3.36 -7.41
9 5.50 0.00 0.00 | 2.50 4.41 42.41 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.15 3.25 -4.16
10 5.50 0.00 0.00 | 2.50 4.30 46.71 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.15 3.15 -1.01
11 5.50 0.00 0.00 | 2.50 4.20 50.91 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.15 3.05 2.04
12 5.50 0.00 0.00 | 2.50 4.10 55.01 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.15 2.95 4.99
13 5.50 0.00 0.00 | 2.50 4.01 59.02 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.15 2.85 7.84
14 5.50 0.00 0.00 | 2.50 3.92 62.94 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.15 2.76 10.60
15 5.50 0.00 0.00 | 2.50 3.83 66.76 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.15 2.68 13.28
16 5.50 0.00 0.00 | 2.50 3.74 70.51 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.15 2.59 15.87
17 5.50 0.00 0.00 | 2.50 3.66 74.17 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.15 2.51 18.38
18 5.50 0.00 0.00 | 2.50 3.59 77.76 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.15 2.44 20.82
19 5.50 0.00 0.00 | 2.50 3.52 81.28 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.15 2.36 23.18
20 5.50 0.00 0.00 | 2.50 3.45 84.72 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.15 2.29 25.48
21 5.50 0.00 0.00 | 2.50 3.38 88.10 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.15 2.23 27.70
22 5.50 0.00 0.00 | 2.50 3.32 91.42 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.15 2.16 29.86
23 5.50 0.00 0.00 | 2.50 3.25 94.67 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.15 2.10 31.96
24 5.50 0.00 0.00 | 2.50 3.20 97.87 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.15 2.04 34.01
25 5.50 0.00 0.00 | 2.50 3.14 101.01 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.15 1.99 35.99
26 5.50 0.00 0.00 | 2.50 3.08 104.09 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.15 1.93 37.92
27 5.50 0.00 0.00 | 2.50 3.03 107.13 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.15 1.88 39.80
28 5.50 0.00 0.00 | 2.50 2.98 110.11 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.15 1.83 41.63
29 5.50 0.00 0.00 | 2.50 2.93 113.04 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.15 1.78 43.42
30 5.50 0.00 0.00 | 2.50 2.89 115.94 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.15 1.74 45.16