forked from NatLabRockies/GEOPHIRES-X
-
Notifications
You must be signed in to change notification settings - Fork 1
Expand file tree
/
Copy pathexample_SBT_Lo_T.out
More file actions
226 lines (195 loc) · 18.9 KB
/
example_SBT_Lo_T.out
File metadata and controls
226 lines (195 loc) · 18.9 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
*****************
***CASE REPORT***
*****************
Simulation Metadata
----------------------
GEOPHIRES Version: 3.11.13
Simulation Date: 2026-02-22
Simulation Time: 08:35
Calculation Time: 1.298 sec
***SUMMARY OF RESULTS***
End-Use Option: Electricity
Average Net Electricity Production: 0.00 MW
Electricity breakeven price: 18368.74 cents/kWh
Number of production wells: 1
Number of injection wells: 1
Flowrate per production well: 6.0 kg/sec
Well depth: 2.5 kilometer
Geothermal gradient: 31.25 degC/km
***ECONOMIC PARAMETERS***
Economic Model = BICYCLE
Accrued financing during construction: 0.00 %
Project lifetime: 30 yr
Capacity factor: 90.0 %
Project NPV: -46.54 MUSD
Project IRR: 0.00 %
Project VIR=PI=PIR: -0.21
Project MOIC: -1.00
Project Payback Period: N/A
Estimated Jobs Created: 0
***ENGINEERING PARAMETERS***
Number of Production Wells: 1
Number of Injection Wells: 1
Well depth: 2.5 kilometer
Water loss rate: 0.0
Pump efficiency: 75.0 %
Injection temperature: 24.0 degC
Production Wellbore heat transmission calculated with Ramey's model
Average production well temperature drop: 0.0 degC
Flowrate per production well: 6.0 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: 31.25 degC/km
***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: 59.0 degC
Average Production Temperature: 58.9 degC
Minimum Production Temperature: 58.5 degC
Initial Production Temperature: 59.0 degC
The AGS models contain an intrinsic reservoir model that doesn't expose values that can be used in extensive reporting.
***CAPITAL COSTS (M$)***
Drilling and completion costs: 37.58 MUSD
Drilling and completion costs per vertical production well: 3.28 MUSD
Drilling and completion costs per vertical injection well: 3.28 MUSD
Drilling and completion costs per non-vertical section: 15.51 MUSD
Stimulation costs: 0.00 MUSD
Surface power plant costs: 0.03 MUSD
Field gathering system costs: 0.97 MUSD
Total surface equipment costs: 1.00 MUSD
Exploration costs: 0.00 MUSD
Total capital costs: 38.57 MUSD
***OPERATING AND MAINTENANCE COSTS (M$/yr)***
Wellfield maintenance costs: 0.45 MUSD/yr
Power plant maintenance costs: 0.20 MUSD/yr
Water costs: 0.00 MUSD/yr
Total operating and maintenance costs: 0.65 MUSD/yr
***SURFACE EQUIPMENT SIMULATION RESULTS***
Initial geofluid availability: 0.02 MW/(kg/s)
Maximum Total Electricity Generation: 0.00 MW
Average Total Electricity Generation: 0.00 MW
Minimum Total Electricity Generation: 0.00 MW
Initial Total Electricity Generation: 0.00 MW
Maximum Net Electricity Generation: 0.00 MW
Average Net Electricity Generation: 0.00 MW
Minimum Net Electricity Generation: 0.00 MW
Initial Net Electricity Generation: 0.00 MW
Average Annual Total Electricity Generation: 0.02 GWh
Average Annual Net Electricity Generation: 0.02 GWh
Average Pumping Power: 0.00 MW
Heat to Power Conversion Efficiency: 0.27 %
************************************************************
* 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 58.99 0.0000 0.0024 0.2768
2 0.9996 58.96 0.0000 0.0024 0.2745
3 0.9956 58.73 0.0000 0.0022 0.2542
4 0.9977 58.85 0.0000 0.0023 0.2648
5 0.9987 58.91 0.0000 0.0023 0.2698
6 0.9992 58.94 0.0000 0.0024 0.2724
7 0.9994 58.96 0.0000 0.0024 0.2739
8 0.9996 58.97 0.0000 0.0024 0.2749
9 0.9997 58.98 0.0000 0.0024 0.2755
10 0.9998 58.98 0.0000 0.0024 0.2756
11 0.9962 58.76 0.0000 0.0022 0.2570
12 1.0000 58.99 0.0000 0.0024 0.2766
13 0.9957 58.73 0.0000 0.0022 0.2544
14 0.9998 58.98 0.0000 0.0024 0.2757
15 0.9958 58.75 0.0000 0.0022 0.2553
16 0.9996 58.97 0.0000 0.0024 0.2748
17 0.9943 58.65 0.0000 0.0021 0.2474
18 0.9994 58.96 0.0000 0.0024 0.2739
19 0.9991 58.94 0.0000 0.0024 0.2721
20 0.9954 58.72 0.0000 0.0022 0.2533
21 0.9989 58.92 0.0000 0.0023 0.2710
22 0.9986 58.91 0.0000 0.0023 0.2696
23 0.9914 58.48 0.0000 0.0020 0.2323
24 0.9982 58.89 0.0000 0.0023 0.2677
25 0.9980 58.87 0.0000 0.0023 0.2666
26 0.9978 58.86 0.0000 0.0023 0.2656
27 0.9977 58.85 0.0000 0.0023 0.2647
28 0.9974 58.84 0.0000 0.0023 0.2633
29 0.9973 58.83 0.0000 0.0023 0.2627
30 0.9971 58.82 0.0000 0.0023 0.2617
*******************************************************************
* 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 0.0 6.8 0.86 2.79
2 0.0 6.8 0.83 5.56
3 0.0 6.8 0.81 8.34
4 0.0 6.8 0.78 11.13
5 0.0 6.8 0.76 13.91
6 0.0 6.8 0.73 16.71
7 0.0 6.8 0.71 19.50
8 0.0 6.8 0.69 22.29
9 0.0 6.8 0.66 25.08
10 0.0 6.8 0.64 27.87
11 0.0 6.8 0.61 30.65
12 0.0 6.8 0.59 33.45
13 0.0 6.8 0.56 36.23
14 0.0 6.8 0.54 39.02
15 0.0 6.8 0.51 41.80
16 0.0 6.8 0.49 44.59
17 0.0 6.8 0.46 47.37
18 0.0 6.8 0.44 50.16
19 0.0 6.8 0.41 52.95
20 0.0 6.8 0.39 55.73
21 0.0 6.8 0.37 58.52
22 0.0 6.8 0.34 61.30
23 0.0 6.8 0.32 64.07
24 0.0 6.8 0.29 66.86
25 0.0 6.8 0.27 69.64
26 0.0 6.8 0.24 72.43
27 0.0 6.8 0.22 75.21
28 0.0 6.8 0.19 77.99
29 0.0 6.8 0.17 80.77
30 0.0 6.8 0.15 83.55
********************************
* 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 -38.57 -38.57
1 19.00 0.00 0.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -39.21
2 19.00 0.00 0.01 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -39.86
3 19.00 0.00 0.01 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -40.50
4 19.00 0.00 0.01 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -41.14
5 19.00 0.00 0.02 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -41.78
6 19.00 0.00 0.02 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -42.42
7 19.00 0.00 0.02 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -43.07
8 19.00 0.00 0.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -43.71
9 19.00 0.00 0.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -44.35
10 19.00 0.00 0.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -44.99
11 19.00 0.00 0.04 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -45.63
12 19.00 0.00 0.04 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -46.28
13 19.00 0.00 0.05 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -46.92
14 19.00 0.00 0.05 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -47.56
15 19.00 0.00 0.05 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -48.20
16 19.00 0.00 0.06 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -48.84
17 19.00 0.00 0.06 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -49.49
18 19.00 0.00 0.06 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -50.13
19 19.00 0.00 0.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -50.77
20 19.00 0.00 0.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -51.41
21 19.00 0.00 0.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -52.05
22 19.00 0.00 0.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -52.70
23 19.00 0.00 0.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -53.34
24 19.00 0.00 0.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -53.98
25 19.00 0.00 0.09 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -54.62
26 19.00 0.00 0.09 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -55.26
27 19.00 0.00 0.09 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -55.91
28 19.00 0.00 0.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -56.55
29 19.00 0.00 0.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -57.19
30 19.00 0.00 0.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.65 -0.64 -57.83