forked from NatLabRockies/GEOPHIRES-X
-
Notifications
You must be signed in to change notification settings - Fork 1
Expand file tree
/
Copy pathexample_SBT_Hi_T.out
More file actions
226 lines (195 loc) · 18.9 KB
/
example_SBT_Hi_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: 5.304 sec
***SUMMARY OF RESULTS***
End-Use Option: Electricity
Average Net Electricity Production: 9.73 MW
Electricity breakeven price: 17.92 cents/kWh
Number of production wells: 1
Number of injection wells: 1
Flowrate per production well: 80.0 kg/sec
Well depth: 5.8 kilometer
Geothermal gradient: 60 degC/km
***ECONOMIC PARAMETERS***
Economic Model = BICYCLE
Accrued financing during construction: 0.00 %
Project lifetime: 30 yr
Capacity factor: 90.0 %
Project NPV: -6.08 MUSD
Project IRR: 6.56 %
Project VIR=PI=PIR: 0.96
Project MOIC: 0.68
Project Payback Period: 13.32 yr
Estimated Jobs Created: 0
***ENGINEERING PARAMETERS***
Number of Production Wells: 1
Number of Injection Wells: 1
Well depth: 5.8 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: 60 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: 313.0 degC
Average Production Temperature: 219.9 degC
Minimum Production Temperature: 205.8 degC
Initial Production Temperature: 313.0 degC
The AGS models contain an intrinsic reservoir model that doesn't expose values that can be used in extensive reporting.
***CAPITAL COSTS (M$)***
Drilling and completion costs: 104.87 MUSD
Drilling and completion costs per vertical production well: 6.19 MUSD
Drilling and completion costs per vertical injection well: 6.19 MUSD
Drilling and completion costs per non-vertical section: 7.71 MUSD
Stimulation costs: 0.00 MUSD
Surface power plant costs: 52.73 MUSD
Field gathering system costs: 0.97 MUSD
Total surface equipment costs: 53.69 MUSD
Exploration costs: 0.00 MUSD
Total capital costs: 158.56 MUSD
***OPERATING AND MAINTENANCE COSTS (M$/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: 17.58 MW
Average Total Electricity Generation: 9.73 MW
Minimum Total Electricity Generation: 8.39 MW
Initial Total Electricity Generation: 17.58 MW
Maximum Net Electricity Generation: 17.58 MW
Average Net Electricity Generation: 9.73 MW
Minimum Net Electricity Generation: 8.39 MW
Initial Net Electricity Generation: 17.58 MW
Average Annual Total Electricity Generation: 76.42 GWh
Average Annual Net Electricity Generation: 76.42 GWh
Average Pumping Power: 0.00 MW
Heat to Power Conversion Efficiency: 17.20 %
************************************************************
* 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 313.04 0.0000 17.5791 19.8751
2 0.9877 309.19 0.0000 17.4091 19.9835
3 0.7479 234.12 0.0000 11.2161 18.3279
4 0.7343 229.87 0.0000 10.7894 18.0637
5 0.7259 227.25 0.0000 10.5258 17.8936
6 0.7177 224.66 0.0000 10.2655 17.7204
7 0.7116 222.76 0.0000 10.0753 17.5907
8 0.7066 221.21 0.0000 9.9193 17.4822
9 0.7024 219.87 0.0000 9.7852 17.3875
10 0.6985 218.67 0.0000 9.6653 17.3016
11 0.7089 221.91 0.0000 9.9901 17.5317
12 0.6922 216.68 0.0000 9.4663 17.1566
13 0.7066 221.20 0.0000 9.9187 17.4818
14 0.6865 214.92 0.0000 9.2906 17.0261
15 0.7011 219.49 0.0000 9.7468 17.3602
16 0.6818 213.42 0.0000 9.1424 16.9140
17 0.7009 219.42 0.0000 9.7404 17.3555
18 0.6778 212.17 0.0000 9.0177 16.8184
19 0.6758 211.55 0.0000 8.9569 16.7714
20 0.6896 215.89 0.0000 9.3876 17.0985
21 0.6719 210.33 0.0000 8.8356 16.6766
22 0.6704 209.87 0.0000 8.7904 16.6410
23 0.6840 214.11 0.0000 9.2106 16.9658
24 0.6672 208.85 0.0000 8.6899 16.5612
25 0.6656 208.36 0.0000 8.6415 16.5224
26 0.6640 207.86 0.0000 8.5925 16.4830
27 0.6625 207.40 0.0000 8.5478 16.4468
28 0.6610 206.91 0.0000 8.4998 16.4079
29 0.6598 206.54 0.0000 8.4630 16.3779
30 0.6584 206.10 0.0000 8.4206 16.3432
*******************************************************************
* 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) (%)
1 138.4 696.0 82.52 2.95
2 96.5 514.8 80.66 5.13
3 86.7 476.4 78.95 7.14
4 83.9 466.9 77.27 9.12
5 81.9 460.0 75.61 11.07
6 80.2 454.1 73.98 12.99
7 78.8 449.4 72.36 14.89
8 77.7 445.4 70.76 16.78
9 76.7 442.0 69.16 18.65
10 76.2 440.4 67.58 20.52
11 77.6 445.1 65.98 22.40
12 74.8 435.7 64.41 24.25
13 75.5 438.0 62.83 26.10
14 73.8 432.0 61.28 27.93
15 74.2 433.6 59.71 29.77
16 72.5 427.6 58.18 31.58
17 73.8 432.1 56.62 33.41
18 70.9 421.9 55.10 35.19
19 71.3 423.5 53.58 36.99
20 71.5 424.2 52.05 38.78
21 69.5 417.1 50.55 40.55
22 69.6 417.4 49.05 42.32
23 70.2 419.7 47.53 44.09
24 68.3 413.0 46.05 45.84
25 67.9 411.7 44.57 47.58
26 67.6 410.3 43.09 49.32
27 67.2 409.0 41.62 51.05
28 66.9 407.9 40.15 52.78
29 66.6 406.8 38.68 54.50
30 66.3 405.8 37.22 56.22
********************************
* 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 -158.56 -158.56
1 19.00 26.30 26.30 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 22.93 -135.63
2 19.00 18.34 44.64 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 14.96 -120.67
3 19.00 16.47 61.10 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 13.10 -107.57
4 19.00 15.94 77.05 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 12.57 -95.00
5 19.00 15.56 92.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 12.19 -82.81
6 19.00 15.23 107.84 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 11.86 -70.95
7 19.00 14.97 122.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 11.60 -59.35
8 19.00 14.75 137.57 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 11.38 -47.97
9 19.00 14.57 152.13 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 11.19 -36.78
10 19.00 14.48 166.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 11.11 -25.67
11 19.00 14.74 181.35 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 11.37 -14.31
12 19.00 14.22 195.57 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.85 -3.46
13 19.00 14.35 209.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.98 7.52
14 19.00 14.01 223.93 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.64 18.16
15 19.00 14.10 238.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.73 28.89
16 19.00 13.78 251.81 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.40 39.29
17 19.00 14.02 265.83 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.65 49.94
18 19.00 13.46 279.29 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.09 60.03
19 19.00 13.55 292.84 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.18 70.20
20 19.00 13.59 306.43 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.22 80.42
21 19.00 13.20 319.63 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.83 90.25
22 19.00 13.22 332.85 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.85 100.10
23 19.00 13.34 346.19 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.97 110.07
24 19.00 12.98 359.17 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.61 119.68
25 19.00 12.91 372.08 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.54 129.21
26 19.00 12.84 384.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.46 138.68
27 19.00 12.77 397.68 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.39 148.07
28 19.00 12.71 410.39 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.33 157.40
29 19.00 12.65 423.03 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.27 166.68
30 19.00 12.59 435.62 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.22 175.90