44
55Simulation Metadata
66----------------------
7- GEOPHIRES Version: 3.7.23
8- Simulation Date: 2025-03-10
9- Simulation Time: 10:42
10- Calculation Time: 0.657 sec
7+ GEOPHIRES Version: 3.8.9
8+ Simulation Date: 2025-03-26
9+ Simulation Time: 09:57
10+ Calculation Time: 0.650 sec
1111
1212 ***SUMMARY OF RESULTS***
1313
1414 End-Use Option: Electricity
15- Average Net Electricity Production: 8.90 MW
15+ Average Net Electricity Production: 8.89 MW
1616 Electricity breakeven price: 10.14 cents/kWh
1717 Number of production wells: 1
1818 Number of injection wells: 2
@@ -27,7 +27,7 @@ Simulation Metadata
2727 Accrued financing during construction: 5.00
2828 Project lifetime: 15 yr
2929 Capacity factor: 90.0 %
30- Project NPV: 42.33 MUSD
30+ Project NPV: 42.34 MUSD
3131 Project IRR: 17.60 %
3232 Project VIR=PI=PIR: 1.83
3333 Project MOIC: 1.42
@@ -67,9 +67,9 @@ Simulation Metadata
6767 Fracture width: 400.00 meter
6868 Fracture area: 120000.00 m**2
6969 Reservoir volume calculated with fracture separation and number of fractures as input
70- Number of fractures: 108 .00
71- Fracture separation: 30 .00 meter
72- Reservoir volume: 385200000 m**3
70+ Number of fractures: 80 .00
71+ Fracture separation: 18 .00 meter
72+ Reservoir volume: 170640000 m**3
7373 Reservoir impedance: 0.0100 GPa.s/m**3
7474 Reservoir density: 2800.00 kg/m**3
7575 Reservoir thermal conductivity: 3.05 W/m/K
@@ -78,30 +78,30 @@ Simulation Metadata
7878
7979 ***RESERVOIR SIMULATION RESULTS***
8080
81- Maximum Production Temperature: 199.7 degC
82- Average Production Temperature: 199.5 degC
81+ Maximum Production Temperature: 199.6 degC
82+ Average Production Temperature: 199.4 degC
8383 Minimum Production Temperature: 198.2 degC
8484 Initial Production Temperature: 198.2 degC
85- Average Reservoir Heat Extraction: 55.61 MW
85+ Average Reservoir Heat Extraction: 55.60 MW
8686 Production Wellbore Heat Transmission Model = Ramey Model
8787 Average Production Well Temperature Drop: 2.3 degC
88- Total Average Pressure Drop: 607.6 kPa
88+ Total Average Pressure Drop: 607.8 kPa
8989 Average Injection Well Pressure Drop: 475.8 kPa
9090 Average Reservoir Pressure Drop: 976.6 kPa
9191 Average Production Well Pressure Drop: 2003.0 kPa
92- Average Buoyancy Pressure Drop: -2847.8 kPa
92+ Average Buoyancy Pressure Drop: -2847.5 kPa
9393
9494
9595 ***CAPITAL COSTS (M$)***
9696
9797 Drilling and completion costs: 14.40 MUSD
9898 Drilling and completion costs per well: 4.80 MUSD
9999 Stimulation costs: 10.00 MUSD
100- Surface power plant costs: 24.69 MUSD
100+ Surface power plant costs: 24.68 MUSD
101101 Field gathering system costs: 1.68 MUSD
102- Total surface equipment costs: 26.37 MUSD
102+ Total surface equipment costs: 26.36 MUSD
103103 Exploration costs: 0.00 MUSD
104- Total capital costs: 50.77 MUSD
104+ Total capital costs: 50.76 MUSD
105105
106106
107107 ***OPERATING AND MAINTENANCE COSTS (M$/yr)***
@@ -119,12 +119,12 @@ Simulation Metadata
119119 Average Total Electricity Generation: 9.04 MW
120120 Minimum Total Electricity Generation: 8.90 MW
121121 Initial Total Electricity Generation: 8.90 MW
122- Maximum Net Electricity Generation: 8.92 MW
123- Average Net Electricity Generation: 8.90 MW
122+ Maximum Net Electricity Generation: 8.91 MW
123+ Average Net Electricity Generation: 8.89 MW
124124 Minimum Net Electricity Generation: 8.75 MW
125125 Initial Net Electricity Generation: 8.75 MW
126- Average Annual Total Electricity Generation: 71.28 GWh
127- Average Annual Net Electricity Generation: 70.14 GWh
126+ Average Annual Total Electricity Generation: 71.27 GWh
127+ Average Annual Net Electricity Generation: 70.13 GWh
128128 Initial pumping power/net installed power: 1.68 %
129129 Average Pumping Power: 0.15 MW
130130 Heat to Power Conversion Efficiency: 16.00 %
@@ -146,10 +146,10 @@ Simulation Metadata
146146 9 1.0069 199.56 0.1450 8.9066 16.0056
147147 10 1.0070 199.58 0.1450 8.9091 16.0076
148148 11 1.0071 199.60 0.1450 8.9113 16.0094
149- 12 1.0072 199.62 0.1450 8.9133 16.0110
150- 13 1.0073 199.63 0.1449 8.9150 16.0124
151- 14 1.0074 199.65 0.1449 8.9166 16.0137
152- 15 1.0074 199.66 0.1449 8.9181 16.0149
149+ 12 1.0072 199.61 0.1450 8.9131 16.0109
150+ 13 1.0073 199.63 0.1450 8.9144 16.0119
151+ 14 1.0073 199.63 0.1450 8.9145 16.0119
152+ 15 1.0072 199.61 0.1452 8.9120 16.0098
153153
154154
155155 *******************************************************************
@@ -158,21 +158,21 @@ Simulation Metadata
158158 YEAR ELECTRICITY HEAT RESERVOIR PERCENTAGE OF
159159 PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED
160160 (GWh/year) (GWh/year) (10^15 J) (%)
161- 1 69.5 436.2 116.63 1.33
162- 2 69.9 437.5 115.05 2.66
163- 3 70.0 437.9 113.48 4.00
164- 4 70.1 438.2 111.90 5.33
165- 5 70.1 438.4 110.32 6.66
166- 6 70.2 438.5 108.74 8.00
167- 7 70.2 438.6 107.16 9.34
168- 8 70.2 438.7 105.58 10.67
169- 9 70.2 438.8 104.00 12.01
170- 10 70.2 438.8 102.42 13.35
171- 11 70.3 438.9 100.84 14.68
172- 12 70.3 438.9 99.26 16.02
173- 13 70.3 439.0 97.68 17.36
174- 14 70.3 439.0 96.10 18.69
175- 15 70.3 439.0 94.52 20.03
161+ 1 69.5 436.2 50.79 3.00
162+ 2 69.9 437.5 49.21 6.01
163+ 3 70.0 437.9 47.64 9.02
164+ 4 70.1 438.2 46.06 12.03
165+ 5 70.1 438.4 44.48 15.05
166+ 6 70.2 438.5 42.90 18.06
167+ 7 70.2 438.6 41.33 21.08
168+ 8 70.2 438.7 39.75 24.09
169+ 9 70.2 438.8 38.17 27.11
170+ 10 70.2 438.8 36.59 30.13
171+ 11 70.3 438.9 35.01 33.14
172+ 12 70.3 438.9 33.43 36.16
173+ 13 70.3 438.9 31.85 39.18
174+ 14 70.3 438.9 30.27 42.20
175+ 15 70.2 438.8 28.69 45.21
176176
177177
178178 ********************************
@@ -182,19 +182,19 @@ Year Electricity | Heat |
182182Since 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
183183Start (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)
184184________________________________________________________________________________________________________________________________________________________________________________________
185- 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 -50.77 -50.77
186- 1 15.00 10.43 10.43 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 8.75 -42.02
187- 2 15.00 10.48 20.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 8.81 -33.21
188- 3 15.41 10.78 31.69 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 9.11 -24.10
189- 4 15.81 11.08 42.77 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 9.40 -14.70
190- 5 16.22 11.37 54.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 9.70 -5.00
191- 6 16.62 11.66 65.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 9.99 4.98
192- 7 17.03 11.95 77.75 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 10.28 15.26
193- 8 17.43 12.24 89.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 10.56 25.83
194- 9 17.84 12.53 102.51 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 10.85 36.68
195- 10 18.24 12.82 115.33 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 11.14 47.82
196- 11 18.65 13.10 128.43 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 11.43 59.25
197- 12 19.05 13.39 141.82 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 11.72 70.97
198- 13 19.46 13.68 155.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 12.00 82.97
199- 14 19.86 13.97 169.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 12.29 95.26
200- 15 20.27 14.25 183.72 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 12.58 107.84
185+ 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 -50.76 -50.76
186+ 1 15.00 10.43 10.43 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 8.75 -42.01
187+ 2 15.00 10.48 20.91 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 8.81 -33.20
188+ 3 15.41 10.78 31.69 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 9.11 -24.09
189+ 4 15.81 11.08 42.77 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 9.40 -14.69
190+ 5 16.22 11.37 54.14 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 9.70 -4.99
191+ 6 16.62 11.66 65.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 9.99 5.00
192+ 7 17.03 11.95 77.75 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 10.28 15.27
193+ 8 17.43 12.24 89.99 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 10.57 25.84
194+ 9 17.84 12.53 102.51 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 10.85 36.69
195+ 10 18.24 12.82 115.33 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 11.14 47.84
196+ 11 18.65 13.10 128.43 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 11.43 59.27
197+ 12 19.05 13.39 141.82 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 11.72 70.98
198+ 13 19.46 13.68 155.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 12.00 82.98
199+ 14 19.86 13.96 169.46 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 12.29 95.27
200+ 15 20.27 14.24 183.69 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.67 12.56 107.83
0 commit comments