@@ -7,14 +7,14 @@ Simulation Metadata
7
7
GEOPHIRES Version: 3.4.3
8
8
GEOPHIRES Build Date: 2022-06-30
9
9
Simulation Date: 2024-02-18
10
- Simulation Time: 08:28
11
- Calculation Time: 0.606 sec
10
+ Simulation Time: 09:27
11
+ Calculation Time: 0.621 sec
12
12
13
13
***SUMMARY OF RESULTS***
14
14
15
15
End-Use Option: Electricity
16
- Average Net Electricity Production: 5.37 MW
17
- Electricity breakeven price: 9.65 cents/kWh
16
+ Average Net Electricity Production: 1.21 MW
17
+ Electricity breakeven price: 43.69 cents/kWh
18
18
Number of production wells: 2
19
19
Number of injection wells: 2
20
20
Flowrate per production well: 55.0 kg/sec
@@ -29,10 +29,10 @@ Simulation Metadata
29
29
Accrued financing during construction: 0.00
30
30
Project lifetime: 30 yr
31
31
Capacity factor: 90.0 %
32
- Project NPV: -41.01 MUSD
33
- Project IRR: -0.04 %
34
- Project VIR=PI=PIR: 0.23
35
- Project MOIC: -0.27
32
+ Project NPV: -66.91 MUSD
33
+ Project IRR: 0.00 %
34
+ Project VIR=PI=PIR: -0.22
35
+ Project MOIC: -0.84
36
36
37
37
***ENGINEERING PARAMETERS***
38
38
@@ -67,8 +67,8 @@ Simulation Metadata
67
67
Fracture area: 810000.00 m**2
68
68
Reservoir volume: 1000000000 m**3
69
69
Reservoir hydrostatic pressure: 29430.21 kPa
70
- Plant outlet pressure: 1067.94 kPa
71
- Production wellhead pressure: 1136.89 kPa
70
+ Plant outlet pressure: 29705.96 kPa
71
+ Production wellhead pressure: 29774.91 kPa
72
72
Productivity Index: 5.00 kg/sec/bar
73
73
Injectivity Index: 5.00 kg/sec/bar
74
74
Reservoir density: 2700.00 kg/m**3
@@ -85,8 +85,8 @@ Simulation Metadata
85
85
Average Reservoir Heat Extraction: 52.38 MW
86
86
Production Wellbore Heat Transmission Model = Ramey Model
87
87
Average Production Well Temperature Drop: 3.0 degC
88
- Average Injection Well Pump Pressure Drop: 219.1 kPa
89
- Average Production Well Pump Pressure Drop: 1248 .2 kPa
88
+ Average Injection Well Pump Pressure Drop: -28418.9 kPa
89
+ Average Production Well Pump Pressure Drop: 29886 .2 kPa
90
90
91
91
92
92
***CAPITAL COSTS (M$)***
@@ -95,19 +95,19 @@ Simulation Metadata
95
95
Drilling and completion costs per well: 5.49 MUSD
96
96
Stimulation costs: 3.02 MUSD
97
97
Surface power plant costs: 20.78 MUSD
98
- Field gathering system costs: 2.32 MUSD
99
- Total surface equipment costs: 23.10 MUSD
98
+ Field gathering system costs: 3.89 MUSD
99
+ Total surface equipment costs: 24.67 MUSD
100
100
Exploration costs: 5.33 MUSD
101
- Total capital costs: 53.39 MUSD
102
- Annualized capital costs: 2.67 MUSD
101
+ Total capital costs: 54.96 MUSD
102
+ Annualized capital costs: 2.75 MUSD
103
103
104
104
105
105
***OPERATING AND MAINTENANCE COSTS (M$/yr)***
106
106
107
- Wellfield maintenance costs: 0.44 MUSD/yr
107
+ Wellfield maintenance costs: 0.45 MUSD/yr
108
108
Power plant maintenance costs: 0.90 MUSD/yr
109
109
Water costs: 0.06 MUSD/yr
110
- Total operating and maintenance costs: 1.40 MUSD/yr
110
+ Total operating and maintenance costs: 1.41 MUSD/yr
111
111
112
112
113
113
***SURFACE EQUIPMENT SIMULATION RESULTS***
@@ -117,51 +117,51 @@ Simulation Metadata
117
117
Average Total Electricity Generation: 5.58 MW
118
118
Minimum Total Electricity Generation: 5.41 MW
119
119
Initial Total Electricity Generation: 5.41 MW
120
- Maximum Net Electricity Generation: 5.40 MW
121
- Average Net Electricity Generation: 5.37 MW
122
- Minimum Net Electricity Generation: 5.20 MW
123
- Initial Net Electricity Generation: 5.20 MW
120
+ Maximum Net Electricity Generation: 1.24 MW
121
+ Average Net Electricity Generation: 1.21 MW
122
+ Minimum Net Electricity Generation: 1.04 MW
123
+ Initial Net Electricity Generation: 1.04 MW
124
124
Average Annual Total Electricity Generation: 43.78 GWh
125
- Average Annual Net Electricity Generation: 42.11 GWh
126
- Initial pumping power/net installed power: 4.12 %
127
- Average Pumping Power: 0.21 MW
125
+ Average Annual Net Electricity Generation: 9.52 GWh
126
+ Initial pumping power/net installed power: 418.82 %
127
+ Average Pumping Power: 4.37 MW
128
128
129
129
************************************************************
130
130
* HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE *
131
131
************************************************************
132
132
YEAR THERMAL GEOFLUID PUMP NET FIRST LAW
133
133
DRAWDOWN TEMPERATURE POWER POWER EFFICIENCY
134
134
(degC) (MW) (MW) (%)
135
- 1 1.0000 165.24 0.2141 5.1987 10.0742
136
- 2 1.0058 166.19 0.2133 5.2932 10.1734
137
- 3 1.0074 166.47 0.2130 5.3205 10.2019
138
- 4 1.0083 166.61 0.2129 5.3347 10.2167
139
- 5 1.0088 166.70 0.2128 5.3441 10.2265
140
- 6 1.0093 166.77 0.2128 5.3511 10.2337
141
- 7 1.0096 166.83 0.2127 5.3566 10.2394
142
- 8 1.0099 166.87 0.2127 5.3611 10.2441
143
- 9 1.0101 166.91 0.2127 5.3649 10.2480
144
- 10 1.0103 166.94 0.2126 5.3682 10.2514
145
- 11 1.0105 166.97 0.2126 5.3710 10.2543
146
- 12 1.0106 167.00 0.2126 5.3736 10.2570
147
- 13 1.0108 167.02 0.2126 5.3759 10.2594
148
- 14 1.0109 167.04 0.2126 5.3779 10.2615
149
- 15 1.0110 167.06 0.2125 5.3798 10.2635
150
- 16 1.0111 167.08 0.2125 5.3816 10.2653
151
- 17 1.0112 167.09 0.2125 5.3832 10.2669
152
- 18 1.0113 167.11 0.2125 5.3847 10.2685
153
- 19 1.0114 167.12 0.2125 5.3861 10.2699
154
- 20 1.0115 167.14 0.2125 5.3874 10.2713
155
- 21 1.0115 167.15 0.2125 5.3886 10.2726
156
- 22 1.0116 167.16 0.2125 5.3898 10.2738
157
- 23 1.0117 167.17 0.2125 5.3909 10.2749
158
- 24 1.0117 167.18 0.2124 5.3920 10.2760
159
- 25 1.0118 167.19 0.2124 5.3929 10.2770
160
- 26 1.0118 167.20 0.2124 5.3939 10.2780
161
- 27 1.0119 167.21 0.2124 5.3948 10.2789
162
- 28 1.0119 167.22 0.2124 5.3956 10.2798
163
- 29 1.0120 167.23 0.2124 5.3965 10.2806
164
- 30 1.0120 167.23 0.2124 5.3972 10.2814
135
+ 1 1.0000 165.24 4.3695 1.0433 2.0217
136
+ 2 1.0058 166.19 4.3696 1.1369 2.1851
137
+ 3 1.0074 166.47 4.3696 1.1639 2.2318
138
+ 4 1.0083 166.61 4.3696 1.1780 2.2561
139
+ 5 1.0088 166.70 4.3696 1.1874 2.2722
140
+ 6 1.0093 166.77 4.3696 1.1943 2.2840
141
+ 7 1.0096 166.83 4.3696 1.1997 2.2933
142
+ 8 1.0099 166.87 4.3696 1.2042 2.3010
143
+ 9 1.0101 166.91 4.3696 1.2079 2.3074
144
+ 10 1.0103 166.94 4.3696 1.2112 2.3129
145
+ 11 1.0105 166.97 4.3696 1.2140 2.3178
146
+ 12 1.0106 167.00 4.3696 1.2165 2.3221
147
+ 13 1.0108 167.02 4.3696 1.2188 2.3260
148
+ 14 1.0109 167.04 4.3696 1.2209 2.3295
149
+ 15 1.0110 167.06 4.3696 1.2228 2.3327
150
+ 16 1.0111 167.08 4.3696 1.2245 2.3357
151
+ 17 1.0112 167.09 4.3696 1.2261 2.3384
152
+ 18 1.0113 167.11 4.3696 1.2276 2.3409
153
+ 19 1.0114 167.12 4.3696 1.2290 2.3433
154
+ 20 1.0115 167.14 4.3696 1.2303 2.3455
155
+ 21 1.0115 167.15 4.3696 1.2315 2.3476
156
+ 22 1.0116 167.16 4.3696 1.2326 2.3496
157
+ 23 1.0117 167.17 4.3696 1.2337 2.3514
158
+ 24 1.0117 167.18 4.3696 1.2348 2.3532
159
+ 25 1.0118 167.19 4.3696 1.2357 2.3549
160
+ 26 1.0118 167.20 4.3696 1.2367 2.3565
161
+ 27 1.0119 167.21 4.3697 1.2376 2.3580
162
+ 28 1.0119 167.22 4.3697 1.2384 2.3594
163
+ 29 1.0120 167.23 4.3697 1.2392 2.3608
164
+ 30 1.0120 167.23 4.3697 1.2400 2.3621
165
165
166
166
167
167
*******************************************************************
@@ -170,33 +170,33 @@ Simulation Metadata
170
170
YEAR ELECTRICITY HEAT RESERVOIR PERCENTAGE OF
171
171
PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED
172
172
(GWh/year) (GWh/year) (10^15 J) (%)
173
- 1 41.4 408.7 322.53 0.45
174
- 2 41.9 410.7 321.05 0.91
175
- 3 42.0 411.4 319.57 1.37
176
- 4 42.1 411.8 318.09 1.83
177
- 5 42.2 412.1 316.60 2.28
178
- 6 42.2 412.3 315.12 2.74
179
- 7 42.2 412.5 313.63 3.20
180
- 8 42.3 412.7 312.15 3.66
181
- 9 42.3 412.8 310.66 4.12
182
- 10 42.3 412.9 309.17 4.58
183
- 11 42.4 413.0 307.69 5.03
184
- 12 42.4 413.1 306.20 5.49
185
- 13 42.4 413.2 304.71 5.95
186
- 14 42.4 413.2 303.23 6.41
187
- 15 42.4 413.3 301.74 6.87
188
- 16 42.4 413.3 300.25 7.33
189
- 17 42.4 413.4 298.76 7.79
190
- 18 42.5 413.5 297.27 8.25
191
- 19 42.5 413.5 295.78 8.71
192
- 20 42.5 413.5 294.30 9.17
193
- 21 42.5 413.6 292.81 9.63
194
- 22 42.5 413.6 291.32 10.09
195
- 23 42.5 413.7 289.83 10.55
196
- 24 42.5 413.7 288.34 11.01
197
- 25 42.5 413.7 286.85 11.47
198
- 26 42.5 413.8 285.36 11.93
199
- 27 42.5 413.8 283.87 12.39
200
- 28 42.5 413.8 282.38 12.85
201
- 29 42.5 413.9 280.89 13.31
202
- 30 35.5 344.9 279.65 13.69
173
+ 1 8.6 408.7 322.53 0.45
174
+ 2 9.1 410.7 321.05 0.91
175
+ 3 9.2 411.4 319.57 1.37
176
+ 4 9.3 411.8 318.09 1.83
177
+ 5 9.4 412.1 316.60 2.28
178
+ 6 9.4 412.3 315.12 2.74
179
+ 7 9.5 412.5 313.63 3.20
180
+ 8 9.5 412.7 312.15 3.66
181
+ 9 9.5 412.8 310.66 4.12
182
+ 10 9.6 412.9 309.17 4.58
183
+ 11 9.6 413.0 307.69 5.03
184
+ 12 9.6 413.1 306.20 5.49
185
+ 13 9.6 413.2 304.71 5.95
186
+ 14 9.6 413.2 303.23 6.41
187
+ 15 9.6 413.3 301.74 6.87
188
+ 16 9.7 413.3 300.25 7.33
189
+ 17 9.7 413.4 298.76 7.79
190
+ 18 9.7 413.5 297.27 8.25
191
+ 19 9.7 413.5 295.78 8.71
192
+ 20 9.7 413.5 294.30 9.17
193
+ 21 9.7 413.6 292.81 9.63
194
+ 22 9.7 413.6 291.32 10.09
195
+ 23 9.7 413.7 289.83 10.55
196
+ 24 9.7 413.7 288.34 11.01
197
+ 25 9.7 413.7 286.85 11.47
198
+ 26 9.8 413.8 285.36 11.93
199
+ 27 9.8 413.8 283.87 12.39
200
+ 28 9.8 413.8 282.38 12.85
201
+ 29 9.8 413.9 280.89 13.31
202
+ 30 8.1 344.9 279.65 13.69
0 commit comments