Skip to content

Commit b44fda1

Browse files
softwareengineerprogrammersoftwareengineerprogrammer
committed
Update examples that correctly have inflation costs during construction added to Capital Costs - TODO to display this in ECONOMIC PARAMETERS instead
1 parent 95b850f commit b44fda1

File tree

7 files changed

+45
-38
lines changed

7 files changed

+45
-38
lines changed

‎tests/examples/Fervo_Norbeck_Latimer_2023.out

Lines changed: 6 additions & 5 deletions
Original file line numberDiff line numberDiff line change
@@ -4,10 +4,10 @@
44

55
Simulation Metadata
66
----------------------
7-
GEOPHIRES Version: 3.9.28
8-
Simulation Date: 2025-07-02
9-
Simulation Time: 12:19
10-
Calculation Time: 0.481 sec
7+
GEOPHIRES Version: 3.9.47
8+
Simulation Date: 2025-07-31
9+
Simulation Time: 08:38
10+
Calculation Time: 0.476 sec
1111

1212
***SUMMARY OF RESULTS***
1313

@@ -24,7 +24,7 @@ Simulation Metadata
2424
***ECONOMIC PARAMETERS***
2525

2626
Economic Model = BICYCLE
27-
Accrued financing during construction: 5.00 %
27+
Accrued financing during construction: 5.00 %
2828
Project lifetime: 10 yr
2929
Capacity factor: 90.0 %
3030
Project NPV: -13.03 MUSD
@@ -103,6 +103,7 @@ Simulation Metadata
103103
Field gathering system costs: 1.52 MUSD
104104
Total surface equipment costs: 12.85 MUSD
105105
Exploration costs: 3.62 MUSD
106+
Inflation costs during construction: 1.41 MUSD
106107
Total capital costs: 28.12 MUSD
107108

108109

‎tests/examples/Fervo_Project_Cape-2.out

Lines changed: 6 additions & 5 deletions
Original file line numberDiff line numberDiff line change
@@ -4,10 +4,10 @@
44

55
Simulation Metadata
66
----------------------
7-
GEOPHIRES Version: 3.9.28
8-
Simulation Date: 2025-07-02
9-
Simulation Time: 12:19
10-
Calculation Time: 0.722 sec
7+
GEOPHIRES Version: 3.9.47
8+
Simulation Date: 2025-07-31
9+
Simulation Time: 08:38
10+
Calculation Time: 0.707 sec
1111

1212
***SUMMARY OF RESULTS***
1313

@@ -24,7 +24,7 @@ Simulation Metadata
2424
***ECONOMIC PARAMETERS***
2525

2626
Economic Model = BICYCLE
27-
Accrued financing during construction: 5.00 %
27+
Accrued financing during construction: 5.00 %
2828
Project lifetime: 15 yr
2929
Capacity factor: 90.0 %
3030
Project NPV: 42.34 MUSD
@@ -101,6 +101,7 @@ Simulation Metadata
101101
Field gathering system costs: 1.68 MUSD
102102
Total surface equipment costs: 26.36 MUSD
103103
Exploration costs: 0.00 MUSD
104+
Inflation costs during construction: 2.54 MUSD
104105
Total capital costs: 50.76 MUSD
105106

106107

‎tests/examples/Fervo_Project_Cape-3.out

Lines changed: 6 additions & 5 deletions
Original file line numberDiff line numberDiff line change
@@ -4,10 +4,10 @@
44

55
Simulation Metadata
66
----------------------
7-
GEOPHIRES Version: 3.9.28
8-
Simulation Date: 2025-07-02
9-
Simulation Time: 12:19
10-
Calculation Time: 0.956 sec
7+
GEOPHIRES Version: 3.9.47
8+
Simulation Date: 2025-07-31
9+
Simulation Time: 08:38
10+
Calculation Time: 0.940 sec
1111

1212
***SUMMARY OF RESULTS***
1313

@@ -24,7 +24,7 @@ Simulation Metadata
2424
***ECONOMIC PARAMETERS***
2525

2626
Economic Model = BICYCLE
27-
Accrued financing during construction: 5.00 %
27+
Accrued financing during construction: 5.00 %
2828
Project lifetime: 20 yr
2929
Capacity factor: 90.0 %
3030
Project NPV: 4580.36 MUSD
@@ -102,6 +102,7 @@ Simulation Metadata
102102
Total surface equipment costs: 969.26 MUSD
103103
Exploration costs: 30.00 MUSD
104104
Investment Tax Credit: -459.83 MUSD
105+
Inflation costs during construction: 53.65 MUSD
105106
Total capital costs: 1072.95 MUSD
106107

107108

‎tests/examples/Fervo_Project_Cape.out

Lines changed: 6 additions & 5 deletions
Original file line numberDiff line numberDiff line change
@@ -4,10 +4,10 @@
44

55
Simulation Metadata
66
----------------------
7-
GEOPHIRES Version: 3.9.28
8-
Simulation Date: 2025-07-02
9-
Simulation Time: 12:19
10-
Calculation Time: 0.720 sec
7+
GEOPHIRES Version: 3.9.47
8+
Simulation Date: 2025-07-31
9+
Simulation Time: 08:38
10+
Calculation Time: 0.707 sec
1111

1212
***SUMMARY OF RESULTS***
1313

@@ -24,7 +24,7 @@ Simulation Metadata
2424
***ECONOMIC PARAMETERS***
2525

2626
Economic Model = BICYCLE
27-
Accrued financing during construction: 5.00 %
27+
Accrued financing during construction: 5.00 %
2828
Project lifetime: 15 yr
2929
Capacity factor: 90.0 %
3030
Project NPV: 520.01 MUSD
@@ -101,6 +101,7 @@ Simulation Metadata
101101
Field gathering system costs: 23.00 MUSD
102102
Total surface equipment costs: 357.63 MUSD
103103
Exploration costs: 0.00 MUSD
104+
Inflation costs during construction: 24.14 MUSD
104105
Total capital costs: 482.83 MUSD
105106

106107

‎tests/examples/example10_HP.out

Lines changed: 7 additions & 6 deletions
Original file line numberDiff line numberDiff line change
@@ -4,10 +4,10 @@
44

55
Simulation Metadata
66
----------------------
7-
GEOPHIRES Version: 3.9.7
8-
Simulation Date: 2025-05-15
9-
Simulation Time: 10:13
10-
Calculation Time: 0.096 sec
7+
GEOPHIRES Version: 3.9.47
8+
Simulation Date: 2025-07-31
9+
Simulation Time: 08:38
10+
Calculation Time: 0.105 sec
1111

1212
***SUMMARY OF RESULTS***
1313

@@ -26,7 +26,7 @@ Simulation Metadata
2626

2727
Economic Model = Standard Levelized Cost
2828
Interest Rate: 5.00 %
29-
Accrued financing during construction: 5.00 %
29+
Accrued financing during construction: 5.00 %
3030
Project lifetime: 30 yr
3131
Capacity factor: 90.0 %
3232
Project NPV: 15.18 MUSD
@@ -64,7 +64,7 @@ Simulation Metadata
6464
m/A Drawdown Parameter: 0.00002 1/year
6565
Bottom-hole temperature: 109.50 degC
6666
Reservoir volume calculated with fracture separation and number of fractures as input
67-
Number of fractures: 12.00
67+
Number of fractures: 12
6868
Fracture separation: 80.00 meter
6969
Reservoir volume: 176000000 m**3
7070
Reservoir hydrostatic pressure: 20488.96 kPa
@@ -99,6 +99,7 @@ Simulation Metadata
9999
Field gathering system costs: 2.55 MUSD
100100
Total surface equipment costs: 10.33 MUSD
101101
Exploration costs: 3.32 MUSD
102+
Inflation costs during construction: 1.39 MUSD
102103
Total capital costs: 27.72 MUSD
103104

104105

‎tests/examples/example11_AC.out

Lines changed: 7 additions & 6 deletions
Original file line numberDiff line numberDiff line change
@@ -4,10 +4,10 @@
44

55
Simulation Metadata
66
----------------------
7-
GEOPHIRES Version: 3.9.7
8-
Simulation Date: 2025-05-15
9-
Simulation Time: 10:13
10-
Calculation Time: 0.096 sec
7+
GEOPHIRES Version: 3.9.47
8+
Simulation Date: 2025-07-31
9+
Simulation Time: 08:38
10+
Calculation Time: 0.107 sec
1111

1212
***SUMMARY OF RESULTS***
1313

@@ -27,7 +27,7 @@ Simulation Metadata
2727

2828
Economic Model = Standard Levelized Cost
2929
Interest Rate: 5.00 %
30-
Accrued financing during construction: 5.00 %
30+
Accrued financing during construction: 5.00 %
3131
Project lifetime: 30 yr
3232
Capacity factor: 90.0 %
3333
Project NPV: 10.11 MUSD
@@ -65,7 +65,7 @@ Simulation Metadata
6565
m/A Drawdown Parameter: 0.00002 1/year
6666
Bottom-hole temperature: 109.50 degC
6767
Reservoir volume calculated with fracture separation and number of fractures as input
68-
Number of fractures: 12.00
68+
Number of fractures: 12
6969
Fracture separation: 80.00 meter
7070
Reservoir volume: 176000000 m**3
7171
Reservoir hydrostatic pressure: 20488.96 kPa
@@ -100,6 +100,7 @@ Simulation Metadata
100100
Field gathering system costs: 2.34 MUSD
101101
Total surface equipment costs: 8.96 MUSD
102102
Exploration costs: 3.32 MUSD
103+
Inflation costs during construction: 1.32 MUSD
103104
Total capital costs: 26.35 MUSD
104105

105106

‎tests/examples/example3.out

Lines changed: 7 additions & 6 deletions
Original file line numberDiff line numberDiff line change
@@ -4,10 +4,10 @@
44

55
Simulation Metadata
66
----------------------
7-
GEOPHIRES Version: 3.9.7
8-
Simulation Date: 2025-05-15
9-
Simulation Time: 10:12
10-
Calculation Time: 0.113 sec
7+
GEOPHIRES Version: 3.9.47
8+
Simulation Date: 2025-07-31
9+
Simulation Time: 08:38
10+
Calculation Time: 0.123 sec
1111

1212
***SUMMARY OF RESULTS***
1313

@@ -26,7 +26,7 @@ Simulation Metadata
2626
***ECONOMIC PARAMETERS***
2727

2828
Economic Model = BICYCLE
29-
Accrued financing during construction: 5.00 %
29+
Accrued financing during construction: 5.00 %
3030
Project lifetime: 35 yr
3131
Capacity factor: 90.0 %
3232
Project NPV: -2.38 MUSD
@@ -66,7 +66,7 @@ Simulation Metadata
6666
m/A Drawdown Parameter: 0.00002 1/year
6767
Bottom-hole temperature: 232.00 degC
6868
Reservoir volume calculated with fracture separation and number of fractures as input
69-
Number of fractures: 12.00
69+
Number of fractures: 12
7070
Fracture separation: 80.00 meter
7171
Reservoir volume: 176000000 m**3
7272
Reservoir hydrostatic pressure: 29019.48 kPa
@@ -97,6 +97,7 @@ Simulation Metadata
9797
Field gathering system costs: 3.17 MUSD
9898
Total surface equipment costs: 67.22 MUSD
9999
Exploration costs: 4.64 MUSD
100+
Inflation costs during construction: 5.18 MUSD
100101
Total capital costs: 103.68 MUSD
101102

102103

0 commit comments

Comments
 (0)