Skip to content

Commit b5cc38b

Browse files
Verify fixed revenue & cashflow parity with pre-fix version (temporary branch for demonstration only, not meant to be merged into production code)
1 parent df6ed78 commit b5cc38b

39 files changed

+8354
-0
lines changed
Lines changed: 128 additions & 0 deletions
Original file line numberDiff line numberDiff line change
@@ -0,0 +1,128 @@
1+
*****************
2+
***CASE REPORT***
3+
*****************
4+
5+
Simulation Metadata
6+
----------------------
7+
GEOPHIRES Version: 3.7.19
8+
Simulation Date: 2025-02-28
9+
Simulation Time: 11:33
10+
Calculation Time: 0.841 sec
11+
12+
13+
***AGS/CLGS STYLE OUTPUT***
14+
15+
### Configuration ###
16+
End-Use: Direct-Use Heat
17+
Fluid: sCO2
18+
Design: utube
19+
Flow rate: 40.0 kg/sec
20+
Lateral Length: 1000 meter
21+
Vertical Depth: 3 kilometer
22+
Geothermal Gradient: 60.0000 degC/km
23+
Wellbore Diameter: 8.5000 in
24+
Injection Temperature: 60.0 degC
25+
Thermal Conductivity: 3.00 W/m/K
26+
### Reservoir Simulation Results ###
27+
Average Production Temperature: 71.2 degC
28+
Average Production Pressure: 209.9 bar
29+
Average Heat Production: 1005.1 kW
30+
First Year Heat Production: 11692.1 kWh
31+
### Cost Results ###
32+
Total CAPEX: 7.1 MUSD
33+
Drilling Cost: 7.0 MUSD
34+
Surface Plant Cost: 0.1 MUSD
35+
OPEX: 2.1 KUSD/yr
36+
LCOH: 54.1 USD/MWh
37+
38+
******************************
39+
* POWER GENERATION PROFILE *
40+
******************************
41+
YEAR THERMAL GEOFLUID PUMP NET
42+
DRAWDOWN TEMPERATURE POWER HEAT
43+
(deg C) (MW) (MW)
44+
0 1.0000 75.99 0.0000 1.2751
45+
1 0.9726 73.91 0.0000 1.2751
46+
2 0.9613 73.05 0.0000 1.1921
47+
3 0.9553 72.59 0.0000 1.1471
48+
4 0.9513 72.29 0.0000 1.1169
49+
5 0.9484 72.06 0.0000 1.0946
50+
6 0.9460 71.89 0.0000 1.0771
51+
7 0.9441 71.74 0.0000 1.0627
52+
8 0.9425 71.62 0.0000 1.0505
53+
9 0.9411 71.51 0.0000 1.0401
54+
10 0.9398 71.42 0.0000 1.0309
55+
11 0.9387 71.33 0.0000 1.0227
56+
12 0.9377 71.26 0.0000 1.0154
57+
13 0.9368 71.19 0.0000 1.0088
58+
14 0.9360 71.13 0.0000 1.0027
59+
15 0.9352 71.07 0.0000 0.9971
60+
16 0.9345 71.02 0.0000 0.9919
61+
17 0.9339 70.97 0.0000 0.9871
62+
18 0.9333 70.92 0.0000 0.9826
63+
19 0.9327 70.88 0.0000 0.9784
64+
20 0.9322 70.83 0.0000 0.9744
65+
21 0.9317 70.80 0.0000 0.9707
66+
22 0.9312 70.76 0.0000 0.9672
67+
23 0.9307 70.72 0.0000 0.9638
68+
24 0.9303 70.69 0.0000 0.9606
69+
25 0.9299 70.66 0.0000 0.9576
70+
26 0.9295 70.63 0.0000 0.9547
71+
27 0.9291 70.60 0.0000 0.9520
72+
28 0.9287 70.57 0.0000 0.9493
73+
29 0.9284 70.55 0.0000 0.9468
74+
30 0.9280 70.52 0.0000 0.9443
75+
31 0.9277 70.50 0.0000 0.9420
76+
32 0.9274 70.47 0.0000 0.9397
77+
33 0.9271 70.45 0.0000 0.9375
78+
34 0.9268 70.43 0.0000 0.9354
79+
35 0.9265 70.41 0.0000 0.9333
80+
36 0.9263 70.39 0.0000 0.9314
81+
37 0.9260 70.37 0.0000 0.9295
82+
38 0.9257 70.35 0.0000 0.9276
83+
84+
***************************************************************
85+
* HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE *
86+
***************************************************************
87+
YEAR HEAT HEAT RESERVOIR CUM PERCENTAGE OF
88+
PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED
89+
(GWh/year) (GWh/year) (10^15 J) (%)
90+
1 9.5 10.5 3.75 1.00
91+
2 8.5 9.5 3.72 1.90
92+
3 8.1 9.0 3.69 2.76
93+
4 7.9 8.8 3.66 3.59
94+
5 7.7 8.6 3.62 4.41
95+
6 7.6 8.5 3.59 5.21
96+
7 7.5 8.4 3.56 6.01
97+
8 7.4 8.3 3.53 6.79
98+
9 7.4 8.2 3.50 7.57
99+
10 7.3 8.1 3.48 8.34
100+
11 7.3 8.1 3.45 9.11
101+
12 7.2 8.0 3.42 9.87
102+
13 7.2 8.0 3.39 10.62
103+
14 7.1 7.9 3.36 11.38
104+
15 7.1 7.9 3.33 12.12
105+
16 7.1 7.8 3.30 12.87
106+
17 7.0 7.8 3.28 13.61
107+
18 7.0 7.8 3.25 14.35
108+
19 7.0 7.7 3.22 15.08
109+
20 6.9 7.7 3.19 15.82
110+
21 6.9 7.7 3.16 16.55
111+
22 6.9 7.7 3.14 17.27
112+
23 6.9 7.6 3.11 18.00
113+
24 6.9 7.6 3.08 18.72
114+
25 6.8 7.6 3.05 19.44
115+
26 6.8 7.6 3.03 20.16
116+
27 6.8 7.6 3.00 20.88
117+
28 6.8 7.5 2.97 21.60
118+
29 6.8 7.5 2.95 22.31
119+
30 6.8 7.5 2.92 23.02
120+
31 6.7 7.5 2.89 23.73
121+
32 6.7 7.5 2.86 24.44
122+
33 6.7 7.5 2.84 25.15
123+
34 6.7 7.4 2.81 25.86
124+
35 6.7 7.4 2.78 26.56
125+
36 6.7 7.4 2.76 27.26
126+
37 6.7 7.4 2.73 27.97
127+
38 6.6 7.4 2.70 28.67
128+
39 6.6 7.4 2.68 29.37
Lines changed: 128 additions & 0 deletions
Original file line numberDiff line numberDiff line change
@@ -0,0 +1,128 @@
1+
*****************
2+
***CASE REPORT***
3+
*****************
4+
5+
Simulation Metadata
6+
----------------------
7+
GEOPHIRES Version: 3.7.19
8+
Simulation Date: 2025-02-28
9+
Simulation Time: 11:33
10+
Calculation Time: 0.798 sec
11+
12+
13+
***AGS/CLGS STYLE OUTPUT***
14+
15+
### Configuration ###
16+
End-Use: Direct-Use Heat
17+
Fluid: water
18+
Design: coaxial
19+
Flow rate: 20.0 kg/sec
20+
Lateral Length: 9000 meter
21+
Vertical Depth: 3 kilometer
22+
Geothermal Gradient: 60.0000 degC/km
23+
Wellbore Diameter: 8.5000 in
24+
Injection Temperature: 60.0 degC
25+
Thermal Conductivity: 3.00 W/m/K
26+
### Reservoir Simulation Results ###
27+
Average Production Temperature: 105.9 degC
28+
Average Production Pressure: 139.9 bar
29+
Average Heat Production: 3727.6 kW
30+
First Year Heat Production: 42300.4 kWh
31+
### Cost Results ###
32+
Total CAPEX: 12.5 MUSD
33+
Drilling Cost: 12.0 MUSD
34+
Surface Plant Cost: 0.5 MUSD
35+
OPEX: 142.2 KUSD/yr
36+
LCOH: 29.7 USD/MWh
37+
38+
******************************
39+
* POWER GENERATION PROFILE *
40+
******************************
41+
YEAR THERMAL GEOFLUID PUMP NET
42+
DRAWDOWN TEMPERATURE POWER HEAT
43+
(deg C) (MW) (MW)
44+
0 1.0000 122.13 1288510.4233 4.5874
45+
1 0.9442 115.31 1311820.8920 4.5874
46+
2 0.9205 112.41 1321092.1452 4.3165
47+
3 0.9078 110.87 1326594.5703 4.1689
48+
4 0.8993 109.83 1330472.1968 4.0694
49+
5 0.8930 109.06 1333450.2264 3.9955
50+
6 0.8880 108.45 1335855.7859 3.9374
51+
7 0.8838 107.94 1337862.3788 3.8897
52+
8 0.8803 107.51 1339581.0758 3.8494
53+
9 0.8773 107.14 1341082.6373 3.8145
54+
10 0.8746 106.81 1342410.2685 3.7840
55+
11 0.8722 106.52 1343600.4296 3.7567
56+
12 0.8700 106.26 1344678.5346 3.7323
57+
13 0.8681 106.02 1345660.7724 3.7100
58+
14 0.8663 105.80 1346563.3997 3.6897
59+
15 0.8646 105.60 1347398.3497 3.6710
60+
16 0.8631 105.41 1348172.7969 3.6537
61+
17 0.8617 105.23 1348895.7246 3.6376
62+
18 0.8603 105.07 1349573.8408 3.6225
63+
19 0.8591 104.91 1350210.4674 3.6084
64+
20 0.8579 104.77 1350811.3246 3.5951
65+
21 0.8567 104.63 1351380.1994 3.5825
66+
22 0.8557 104.50 1351918.9657 3.5707
67+
23 0.8547 104.38 1352431.3352 3.5594
68+
24 0.8537 104.26 1352920.3454 3.5487
69+
25 0.8528 104.15 1353386.3550 3.5384
70+
26 0.8519 104.04 1353832.1901 3.5287
71+
27 0.8511 103.94 1354259.8545 3.5193
72+
28 0.8503 103.84 1354669.6024 3.5103
73+
29 0.8495 103.75 1355063.7104 3.5018
74+
30 0.8487 103.66 1355443.2172 3.4935
75+
31 0.8480 103.57 1355808.3922 3.4855
76+
32 0.8473 103.48 1356160.7973 3.4778
77+
33 0.8467 103.40 1356501.5678 3.4704
78+
34 0.8460 103.32 1356830.5017 3.4633
79+
35 0.8454 103.25 1357149.2007 3.4564
80+
36 0.8448 103.17 1357458.0028 3.4497
81+
37 0.8442 103.10 1357757.0362 3.4432
82+
38 0.8436 103.03 1358047.3879 3.4369
83+
84+
***************************************************************
85+
* HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE *
86+
***************************************************************
87+
YEAR HEAT HEAT RESERVOIR CUM PERCENTAGE OF
88+
PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED
89+
(GWh/year) (GWh/year) (10^15 J) (%)
90+
1 34.3 38.1 3.65 3.62
91+
2 31.1 34.6 3.53 6.90
92+
3 29.9 33.2 3.41 10.05
93+
4 29.1 32.3 3.29 13.12
94+
5 28.6 31.7 3.18 16.13
95+
6 28.2 31.3 3.07 19.10
96+
7 27.8 30.9 2.96 22.04
97+
8 27.5 30.6 2.85 24.94
98+
9 27.3 30.3 2.74 27.83
99+
10 27.1 30.1 2.63 30.68
100+
11 26.9 29.9 2.52 33.52
101+
12 26.7 29.7 2.41 36.35
102+
13 26.6 29.6 2.31 39.15
103+
14 26.5 29.4 2.20 41.94
104+
15 26.3 29.3 2.10 44.72
105+
16 26.2 29.1 1.99 47.49
106+
17 26.1 29.0 1.89 50.24
107+
18 26.0 28.9 1.78 52.99
108+
19 25.9 28.8 1.68 55.72
109+
20 25.8 28.7 1.58 58.44
110+
21 25.7 28.6 1.47 61.16
111+
22 25.7 28.5 1.37 63.87
112+
23 25.6 28.4 1.27 66.57
113+
24 25.5 28.3 1.17 69.26
114+
25 25.4 28.3 1.06 71.94
115+
26 25.4 28.2 0.96 74.62
116+
27 25.3 28.1 0.86 77.29
117+
28 25.3 28.1 0.76 79.95
118+
29 25.2 28.0 0.66 82.61
119+
30 25.1 27.9 0.56 85.27
120+
31 25.1 27.9 0.46 87.91
121+
32 25.0 27.8 0.36 90.55
122+
33 25.0 27.8 0.26 93.19
123+
34 24.9 27.7 0.16 95.82
124+
35 24.9 27.7 0.06 98.45
125+
36 24.9 27.6 -0.04 101.07
126+
37 24.8 27.6 -0.14 103.69
127+
38 24.8 27.5 -0.24 106.30
128+
39 24.7 27.5 -0.34 108.91

0 commit comments

Comments
 (0)