-
Notifications
You must be signed in to change notification settings - Fork 39
Expand file tree
/
Copy pathexample_SBT_ULoop.out
More file actions
249 lines (218 loc) · 21.2 KB
/
example_SBT_ULoop.out
File metadata and controls
249 lines (218 loc) · 21.2 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
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
*****************
***CASE REPORT***
*****************
Simulation Metadata
----------------------
GEOPHIRES Version: 3.11.13
Simulation Date: 2026-02-22
Simulation Time: 08:27
Calculation Time: 9.252 sec
***SUMMARY OF RESULTS***
End-Use Option: Direct-Use Heat
Average Direct-Use Heat Production: 0.90 MW
Direct-Use heat breakeven price (LCOH): 50.81 USD/MMBTU
Number of production wells: 1
Number of injection wells: 1
Flowrate per production well: 20.0 kg/sec
Well depth: 4.0 kilometer
Geothermal gradient: 50 degC/km
***ECONOMIC PARAMETERS***
Economic Model = Standard Levelized Cost
Interest Rate: 7.00 %
Accrued financing during construction: 0.00 %
Project lifetime: 40 yr
Capacity factor: 60.0 %
Project NPV: -10.00 MUSD
Project IRR: 0.00 %
Project VIR=PI=PIR: -0.11
Project MOIC: -0.60
Project Payback Period: N/A
***ENGINEERING PARAMETERS***
Number of Production Wells: 1
Number of Injection Wells: 1
Well depth: 4.0 kilometer
Water loss rate: 0.0
Pump efficiency: 80.0 %
Injection temperature: 20.0 degC
User-provided production well temperature drop
Constant production well temperature drop: 5.0 degC
Flowrate per production well: 20.0 kg/sec
Injection well casing ID: 8.500 in
Production well casing ID: 8.500 in
Number of times redrilling: 0
***RESOURCE CHARACTERISTICS***
Maximum reservoir temperature: 400.0 degC
Number of segments: 1
Geothermal gradient: 50 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: 81.7 degC
Average Production Temperature: 33.4 degC
Minimum Production Temperature: 31.0 degC
Initial Production Temperature: 81.7 degC
The AGS models contain an intrinsic reservoir model that doesn't expose values that can be used in extensive reporting.
***CAPITAL COSTS (M$)***
Drilling and completion costs: 6.45 MUSD
Drilling and completion costs per vertical production well: 2.80 MUSD
Drilling and completion costs per vertical injection well: 2.80 MUSD
Drilling and completion costs per non-vertical section: 0.42 MUSD
Stimulation costs: 0.00 MUSD
Surface power plant costs: 1.62 MUSD
Field gathering system costs: 0.97 MUSD
Total surface equipment costs: 2.59 MUSD
Exploration costs: 0.00 MUSD
Total capital costs: 9.04 MUSD
***OPERATING AND MAINTENANCE COSTS (M$/yr)***
Wellfield maintenance costs: 0.14 MUSD/yr
Power plant maintenance costs: 0.22 MUSD/yr
Water costs: 0.00 MUSD/yr
Average Reservoir Pumping Cost: 0.00 MUSD/yr
Total operating and maintenance costs: 0.36 MUSD/yr
***SURFACE EQUIPMENT SIMULATION RESULTS***
Maximum Net Heat Production: 4.13 MW
Average Net Heat Production: 0.90 MW
Minimum Net Heat Production: 0.74 MW
Initial Net Heat Production: 4.13 MW
Average Annual Heat Production: 4.67 GWh
Average Pumping Power: 0.00 MW
************************************************************
* HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE *
************************************************************
YEAR THERMAL GEOFLUID PUMP NET
DRAWDOWN TEMPERATURE POWER HEAT
(deg C) (MW) (MW)
0 1.0000 81.65 0.0000 4.1346
1 0.9063 74.00 0.0000 3.6214
2 0.4181 34.14 0.0000 0.9480
3 0.4119 33.64 0.0000 0.9144
4 0.4077 33.29 0.0000 0.8914
5 0.4088 33.38 0.0000 0.8975
6 0.4174 34.08 0.0000 0.9445
7 0.4183 34.16 0.0000 0.9495
8 0.3978 32.48 0.0000 0.8372
9 0.3964 32.36 0.0000 0.8292
10 0.3948 32.23 0.0000 0.8204
11 0.3934 32.12 0.0000 0.8128
12 0.3924 32.04 0.0000 0.8075
13 0.3912 31.94 0.0000 0.8008
14 0.3903 31.87 0.0000 0.7961
15 0.3894 31.80 0.0000 0.7911
16 0.3887 31.74 0.0000 0.7874
17 0.3881 31.68 0.0000 0.7837
18 0.4031 32.92 0.0000 0.8663
19 0.3865 31.56 0.0000 0.7752
20 0.3858 31.50 0.0000 0.7715
21 0.3852 31.45 0.0000 0.7682
22 0.3847 31.41 0.0000 0.7655
23 0.3841 31.36 0.0000 0.7620
24 0.3836 31.32 0.0000 0.7592
25 0.3834 31.31 0.0000 0.7582
26 0.3839 31.35 0.0000 0.7610
27 0.3835 31.31 0.0000 0.7586
28 0.3830 31.27 0.0000 0.7559
29 0.3971 32.42 0.0000 0.8333
30 0.3820 31.19 0.0000 0.7505
31 0.3817 31.16 0.0000 0.7486
32 0.3813 31.14 0.0000 0.7468
33 0.3810 31.11 0.0000 0.7448
34 0.3945 32.21 0.0000 0.8191
35 0.3801 31.04 0.0000 0.7403
36 0.3803 31.05 0.0000 0.7410
37 0.3813 31.13 0.0000 0.7467
38 0.3809 31.10 0.0000 0.7446
39 0.3806 31.08 0.0000 0.7429
*******************************************************************
* 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 21.4 26.1 5.08 1.81
2 6.8 8.4 5.05 2.39
3 4.9 6.0 5.03 2.81
4 4.7 5.8 5.01 3.21
5 4.7 5.7 4.99 3.61
6 4.7 5.8 4.97 4.01
7 4.8 5.8 4.95 4.41
8 4.7 5.7 4.93 4.81
9 4.4 5.3 4.91 5.18
10 4.3 5.3 4.89 5.55
11 4.3 5.2 4.87 5.91
12 4.3 5.2 4.85 6.27
13 4.2 5.2 4.84 6.63
14 4.2 5.1 4.82 6.99
15 4.2 5.1 4.80 7.34
16 4.1 5.1 4.78 7.69
17 4.1 5.0 4.76 8.04
18 4.2 5.1 4.74 8.39
19 4.3 5.2 4.73 8.76
20 4.1 5.0 4.71 9.10
21 4.0 4.9 4.69 9.45
22 4.0 4.9 4.67 9.79
23 4.0 4.9 4.65 10.13
24 4.0 4.9 4.64 10.47
25 4.0 4.9 4.62 10.80
26 4.0 4.9 4.60 11.14
27 4.0 4.9 4.58 11.48
28 4.0 4.9 4.57 11.82
29 4.0 4.9 4.55 12.16
30 4.1 5.0 4.53 12.51
31 3.9 4.8 4.51 12.84
32 3.9 4.8 4.50 13.18
33 3.9 4.8 4.48 13.51
34 4.0 4.8 4.46 13.84
35 4.1 4.9 4.44 14.19
36 3.9 4.7 4.43 14.52
37 3.9 4.8 4.41 14.85
38 3.9 4.8 4.39 15.18
39 3.9 4.8 4.38 15.51
40 3.9 4.8 4.36 15.84
********************************
* 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 -9.04 -9.04
1 5.50 0.00 0.00 | 5.00 1.07 1.07 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 0.71 -8.33
2 5.50 0.00 0.00 | 5.00 0.34 1.41 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.02 -8.34
3 5.50 0.00 0.00 | 5.00 0.24 1.66 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.11 -8.46
4 5.50 0.00 0.00 | 5.00 0.24 1.89 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.12 -8.58
5 5.50 0.00 0.00 | 5.00 0.23 2.13 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.13 -8.70
6 5.50 0.00 0.00 | 5.00 0.24 2.36 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.12 -8.82
7 5.50 0.00 0.00 | 5.00 0.24 2.60 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.12 -8.94
8 5.50 0.00 0.00 | 5.00 0.23 2.84 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.12 -9.07
9 5.50 0.00 0.00 | 5.00 0.22 3.05 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.14 -9.21
10 5.50 0.00 0.00 | 5.00 0.22 3.27 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.14 -9.35
11 5.50 0.00 0.00 | 5.00 0.21 3.49 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.14 -9.49
12 5.50 0.00 0.00 | 5.00 0.21 3.70 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.15 -9.64
13 5.50 0.00 0.00 | 5.00 0.21 3.91 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.15 -9.78
14 5.50 0.00 0.00 | 5.00 0.21 4.12 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.15 -9.93
15 5.50 0.00 0.00 | 5.00 0.21 4.33 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.15 -10.08
16 5.50 0.00 0.00 | 5.00 0.21 4.54 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.15 -10.23
17 5.50 0.00 0.00 | 5.00 0.21 4.74 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.15 -10.38
18 5.50 0.00 0.00 | 5.00 0.21 4.95 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.15 -10.53
19 5.50 0.00 0.00 | 5.00 0.21 5.17 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.14 -10.68
20 5.50 0.00 0.00 | 5.00 0.20 5.37 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.15 -10.83
21 5.50 0.00 0.00 | 5.00 0.20 5.57 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.16 -10.99
22 5.50 0.00 0.00 | 5.00 0.20 5.77 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.16 -11.14
23 5.50 0.00 0.00 | 5.00 0.20 5.97 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.16 -11.30
24 5.50 0.00 0.00 | 5.00 0.20 6.17 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.16 -11.46
25 5.50 0.00 0.00 | 5.00 0.20 6.37 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.16 -11.62
26 5.50 0.00 0.00 | 5.00 0.20 6.57 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.16 -11.78
27 5.50 0.00 0.00 | 5.00 0.20 6.77 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.16 -11.93
28 5.50 0.00 0.00 | 5.00 0.20 6.97 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.16 -12.09
29 5.50 0.00 0.00 | 5.00 0.20 7.17 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.16 -12.25
30 5.50 0.00 0.00 | 5.00 0.21 7.38 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.15 -12.40
31 5.50 0.00 0.00 | 5.00 0.20 7.57 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.16 -12.56
32 5.50 0.00 0.00 | 5.00 0.20 7.77 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.16 -12.73
33 5.50 0.00 0.00 | 5.00 0.20 7.97 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.16 -12.89
34 5.50 0.00 0.00 | 5.00 0.20 8.17 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.16 -13.05
35 5.50 0.00 0.00 | 5.00 0.20 8.37 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.16 -13.20
36 5.50 0.00 0.00 | 5.00 0.19 8.56 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.16 -13.37
37 5.50 0.00 0.00 | 5.00 0.20 8.76 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.16 -13.53
38 5.50 0.00 0.00 | 5.00 0.20 8.95 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.16 -13.69
39 5.50 0.00 0.00 | 5.00 0.20 9.15 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.16 -13.85
40 5.50 0.00 0.00 | 5.00 0.20 9.34 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.36 -0.16 -14.02