4
4
5
5
Simulation Metadata
6
6
----------------------
7
- GEOPHIRES Version: 3.4.1
7
+ GEOPHIRES Version: 3.4.3
8
8
GEOPHIRES Build Date: 2022-06-30
9
- Simulation Date: 2024-02-14
10
- Simulation Time: 15:13
11
- Calculation Time: 0.152 sec
9
+ Simulation Date: 2024-02-18
10
+ Simulation Time: 09:03
11
+ Calculation Time: 0.143 sec
12
12
13
13
***SUMMARY OF RESULTS***
14
14
15
15
End-Use Option: Direct-Use Heat
16
16
Average Direct-Use Heat Production: 16.64 MW
17
- Direct-Use heat breakeven price: 14.49 USD/MMBTU
17
+ Direct-Use heat breakeven price: 18.82 USD/MMBTU
18
18
Number of production wells: 2
19
19
Number of injection wells: 2
20
20
Flowrate per production well: 70.0 kg/sec
@@ -29,10 +29,10 @@ Simulation Metadata
29
29
Accrued financing during construction: 5.00
30
30
Project lifetime: 30 yr
31
31
Capacity factor: 90.0 %
32
- Project NPV: 5.39 MUSD
33
- Project IRR: 0.08 %
34
- Project VIR=PI=PIR: 1.17
35
- Project MOIC: 0.98
32
+ Project NPV: 4.04 MUSD
33
+ Project IRR: 0.07 %
34
+ Project VIR=PI=PIR: 1.13
35
+ Project MOIC: 0.92
36
36
37
37
***ENGINEERING PARAMETERS***
38
38
@@ -67,8 +67,8 @@ Simulation Metadata
67
67
Fracture separation: 80.00 meter
68
68
Reservoir volume: 176000000 m**3
69
69
Reservoir hydrostatic pressure: 20849.48 kPa
70
- Plant outlet pressure: 416.74 kPa
71
- Production wellhead pressure: 485.69 kPa
70
+ Plant outlet pressure: 21125.23 kPa
71
+ Production wellhead pressure: 21194.18 kPa
72
72
Productivity Index: 10.00 kg/sec/bar
73
73
Injectivity Index: 5.00 kg/sec/bar
74
74
Reservoir density: 3000.00 kg/m**3
@@ -84,8 +84,8 @@ Simulation Metadata
84
84
Initial Production Temperature: 104.5 degC
85
85
Average Reservoir Heat Extraction: 11.89 MW
86
86
Wellbore Heat Transmission Model = Constant Temperature Drop: 5.0 degC
87
- Average Injection Well Pump Pressure Drop: 1661.4 kPa
88
- Average Production Well Pump Pressure Drop: 830.3 kPa
87
+ Average Injection Well Pump Pressure Drop: -19047.1 kPa
88
+ Average Production Well Pump Pressure Drop: 21538.8 kPa
89
89
90
90
91
91
***CAPITAL COSTS (M$)***
@@ -95,20 +95,20 @@ Simulation Metadata
95
95
Stimulation costs: 3.02 MUSD
96
96
Surface power plant costs: 7.70 MUSD
97
97
of which Heat Pump Cost: 3.74 MUSD
98
- Field gathering system costs: 2.55 MUSD
99
- Total surface equipment costs: 10.25 MUSD
98
+ Field gathering system costs: 3.73 MUSD
99
+ Total surface equipment costs: 11.43 MUSD
100
100
Exploration costs: 3.85 MUSD
101
- Total capital costs: 31.03 MUSD
101
+ Total capital costs: 32.21 MUSD
102
102
103
103
104
104
***OPERATING AND MAINTENANCE COSTS (M$/yr)***
105
105
106
- Wellfield maintenance costs: 0.23 MUSD/yr
106
+ Wellfield maintenance costs: 0.24 MUSD/yr
107
107
Power plant maintenance costs: 0.31 MUSD/yr
108
108
Water costs: 0.07 MUSD/yr
109
- Average Reservoir Pumping Cost: 0.25 MUSD/yr
109
+ Average Reservoir Pumping Cost: 2.12 MUSD/yr
110
110
Average Heat Pump Electricity Cost: 3.63 MUSD/yr
111
- Total operating and maintenance costs: 4.49 MUSD/yr
111
+ Total operating and maintenance costs: 6.37 MUSD/yr
112
112
113
113
114
114
***SURFACE EQUIPMENT SIMULATION RESULTS***
@@ -119,44 +119,44 @@ Simulation Metadata
119
119
Initial Net Heat Production: 17.24 MW
120
120
Average Annual Heat Production: 130.78 GWh
121
121
Average Annual Heat Pump Electricity Use: 51.90 GWh/year
122
- Average Pumping Power: 0.45 MW
122
+ Average Pumping Power: 3.85 MW
123
123
124
124
************************************************************
125
125
* HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE *
126
126
************************************************************
127
127
YEAR THERMAL GEOFLUID PUMP NET HEAT PUMP
128
128
DRAWDOWN TEMPERATURE POWER HEAT ELECTRICITY USE
129
129
(deg C) (MWe) (MWt) (MWe)
130
- 0 1.0000 104.50 0.4443 17.2387 6.8408
131
- 1 1.0000 104.50 0.4443 17.2387 6.8408
132
- 2 1.0000 104.50 0.4443 17.2387 6.8408
133
- 3 1.0000 104.50 0.4443 17.2387 6.8408
134
- 4 1.0000 104.50 0.4443 17.2387 6.8407
135
- 5 1.0000 104.50 0.4443 17.2380 6.8405
136
- 6 1.0000 104.50 0.4443 17.2352 6.8394
137
- 7 0.9999 104.49 0.4444 17.2283 6.8366
138
- 8 0.9997 104.47 0.4444 17.2150 6.8314
139
- 9 0.9995 104.44 0.4445 17.1937 6.8229
140
- 10 0.9991 104.41 0.4446 17.1632 6.8108
141
- 11 0.9986 104.36 0.4447 17.1231 6.7949
142
- 12 0.9980 104.29 0.4448 17.0733 6.7751
143
- 13 0.9973 104.22 0.4450 17.0143 6.7517
144
- 14 0.9965 104.14 0.4452 16.9466 6.7249
145
- 15 0.9956 104.04 0.4454 16.8711 6.6949
146
- 16 0.9946 103.94 0.4457 16.7886 6.6621
147
- 17 0.9936 103.83 0.4459 16.6999 6.6269
148
- 18 0.9924 103.71 0.4462 16.6057 6.5896
149
- 19 0.9913 103.59 0.4465 16.5070 6.5504
150
- 20 0.9900 103.46 0.4468 16.4044 6.5097
151
- 21 0.9888 103.33 0.4471 16.2984 6.4676
152
- 22 0.9875 103.19 0.4474 16.1898 6.4245
153
- 23 0.9862 103.05 0.4478 16.0791 6.3806
154
- 24 0.9848 102.91 0.4481 15.9666 6.3360
155
- 25 0.9835 102.77 0.4484 15.8529 6.2908
156
- 26 0.9821 102.63 0.4488 15.7383 6.2453
157
- 27 0.9807 102.48 0.4491 15.6230 6.1996
158
- 28 0.9793 102.34 0.4495 15.5075 6.1538
159
- 29 0.9780 102.20 0.4498 15.3918 6.1079
130
+ 0 1.0000 104.50 3.8462 17.2387 6.8408
131
+ 1 1.0000 104.50 3.8462 17.2387 6.8408
132
+ 2 1.0000 104.50 3.8462 17.2387 6.8408
133
+ 3 1.0000 104.50 3.8462 17.2387 6.8408
134
+ 4 1.0000 104.50 3.8462 17.2387 6.8407
135
+ 5 1.0000 104.50 3.8462 17.2380 6.8405
136
+ 6 1.0000 104.50 3.8462 17.2352 6.8394
137
+ 7 0.9999 104.49 3.8462 17.2283 6.8366
138
+ 8 0.9997 104.47 3.8462 17.2150 6.8314
139
+ 9 0.9995 104.44 3.8462 17.1937 6.8229
140
+ 10 0.9991 104.41 3.8462 17.1632 6.8108
141
+ 11 0.9986 104.36 3.8462 17.1231 6.7949
142
+ 12 0.9980 104.29 3.8462 17.0733 6.7751
143
+ 13 0.9973 104.22 3.8462 17.0143 6.7517
144
+ 14 0.9965 104.14 3.8462 16.9466 6.7249
145
+ 15 0.9956 104.04 3.8461 16.8711 6.6949
146
+ 16 0.9946 103.94 3.8461 16.7886 6.6621
147
+ 17 0.9936 103.83 3.8461 16.6999 6.6269
148
+ 18 0.9924 103.71 3.8461 16.6057 6.5896
149
+ 19 0.9913 103.59 3.8461 16.5070 6.5504
150
+ 20 0.9900 103.46 3.8460 16.4044 6.5097
151
+ 21 0.9888 103.33 3.8460 16.2984 6.4676
152
+ 22 0.9875 103.19 3.8460 16.1898 6.4245
153
+ 23 0.9862 103.05 3.8460 16.0791 6.3806
154
+ 24 0.9848 102.91 3.8459 15.9666 6.3360
155
+ 25 0.9835 102.77 3.8459 15.8529 6.2908
156
+ 26 0.9821 102.63 3.8459 15.7383 6.2453
157
+ 27 0.9807 102.48 3.8458 15.6230 6.1996
158
+ 28 0.9793 102.34 3.8458 15.5075 6.1538
159
+ 29 0.9780 102.20 3.8458 15.3918 6.1079
160
160
161
161
162
162
*******************************************************************
0 commit comments