Skip to content

Commit cbc63e9

Browse files
softwareengineerprogrammersoftwareengineerprogrammer
committed
Update example12_DH result
1 parent baf3340 commit cbc63e9

File tree

1 file changed

+33
-33
lines changed

1 file changed

+33
-33
lines changed

‎tests/examples/example12_DH.out

Lines changed: 33 additions & 33 deletions
Original file line numberDiff line numberDiff line change
@@ -6,8 +6,8 @@ Simulation Metadata
66
----------------------
77
GEOPHIRES Version: 3.4.42
88
Simulation Date: 2024-07-16
9-
Simulation Time: 17:19
10-
Calculation Time: 0.472 sec
9+
Simulation Time: 17:55
10+
Calculation Time: 0.453 sec
1111

1212
***SUMMARY OF RESULTS***
1313

@@ -17,7 +17,7 @@ Simulation Metadata
1717
Annual District Heating Demand: 242.90 GWh/year
1818
Average Annual Geothermal Heat Production: 109.16 GWh/year
1919
Average Annual Peaking Fuel Heat Production: 133.74 GWh/year
20-
Direct-Use heat breakeven price (LCOH): 10.74 USD/MMBTU
20+
Direct-Use heat breakeven price (LCOH): 13.19 USD/MMBTU
2121
Number of production wells: 2
2222
Number of injection wells: 2
2323
Flowrate per production well: 50.0 kg/sec
@@ -32,11 +32,11 @@ Simulation Metadata
3232
Accrued financing during construction: 0.00
3333
Project lifetime: 20 yr
3434
Capacity factor: 96.3 %
35-
Project NPV: 4.71 MUSD
36-
Project IRR: 7.65 %
37-
Project VIR=PI=PIR: 1.11
38-
Project MOIC: 0.58
39-
Project Payback Period: 10.72 yr
35+
Project NPV: -18.32 MUSD
36+
Project IRR: 2.18 %
37+
Project VIR=PI=PIR: 0.71
38+
Project MOIC: 0.16
39+
Project Payback Period: 16.46 yr
4040

4141
***ENGINEERING PARAMETERS***
4242

@@ -96,27 +96,27 @@ Simulation Metadata
9696

9797
***CAPITAL COSTS (M$)***
9898

99-
Drilling and completion costs: 27.30 MUSD
100-
Drilling and completion costs per well: 6.82 MUSD
99+
Drilling and completion costs: 48.00 MUSD
100+
Drilling and completion costs per well: 12.00 MUSD
101101
Stimulation costs: 3.00 MUSD
102102
Surface power plant costs: 10.09 MUSD
103103
of which Peaking Boiler Cost: 4.59 MUSD
104104
Field gathering system costs: 2.55 MUSD
105105
District Heating System Cost: 0.00 MUSD
106106
Total surface equipment costs: 12.64 MUSD
107107
Exploration costs: 0.00 MUSD
108-
Total capital costs: 42.94 MUSD
108+
Total capital costs: 63.64 MUSD
109109

110110

111111
***OPERATING AND MAINTENANCE COSTS (M$/yr)***
112112

113-
Wellfield maintenance costs: 0.41 MUSD/yr
113+
Wellfield maintenance costs: 0.62 MUSD/yr
114114
Power plant maintenance costs: 0.50 MUSD/yr
115115
Water costs: 0.00 MUSD/yr
116116
Average Reservoir Pumping Cost: 0.25 MUSD/yr
117117
Annual District Heating O&M Cost: 0.34 MUSD/yr
118118
Average Annual Peaking Fuel Cost: 4.30 MUSD/yr
119-
Total operating and maintenance costs: 1.50 MUSD/yr
119+
Total operating and maintenance costs: 1.71 MUSD/yr
120120

121121

122122
***SURFACE EQUIPMENT SIMULATION RESULTS***
@@ -201,23 +201,23 @@ Year Electricity | Heat |
201201
Since 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
202202
Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/tonne) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD)
203203
________________________________________________________________________________________________________________________________________________________________________________________
204-
1 0.00 0.00 0.00 | 0.00 -42.94 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -42.94 -42.94
205-
2 5.50 0.00 0.00 | 5.00 4.40 5.65 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.25 4.40 -38.54
206-
3 5.50 0.00 0.00 | 5.00 4.43 11.34 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.25 4.43 -34.11
207-
4 5.50 0.00 0.00 | 5.00 4.44 17.03 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.25 4.44 -29.66
208-
5 5.50 0.00 0.00 | 5.00 4.45 22.74 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.25 4.45 -25.21
209-
6 5.50 0.00 0.00 | 5.00 4.45 28.44 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.25 4.45 -20.76
210-
7 5.50 0.00 0.00 | 5.00 4.44 34.13 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.25 4.44 -16.32
211-
8 5.50 0.00 0.00 | 5.00 4.42 39.80 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.25 4.42 -11.90
212-
9 5.50 0.00 0.00 | 5.00 4.40 45.45 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.25 4.40 -7.50
213-
10 5.50 0.00 0.00 | 5.00 4.37 51.07 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.25 4.37 -3.14
214-
11 5.50 0.00 0.00 | 5.00 4.33 56.65 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.25 4.33 1.19
215-
12 5.50 0.00 0.00 | 5.00 4.28 62.18 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.25 4.28 5.47
216-
13 5.50 0.00 0.00 | 5.00 4.23 67.67 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.25 4.23 9.71
217-
14 5.50 0.00 0.00 | 5.00 4.18 73.10 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.25 4.18 13.89
218-
15 5.50 0.00 0.00 | 5.00 4.12 78.47 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.25 4.12 18.01
219-
16 5.50 0.00 0.00 | 5.00 4.05 83.78 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.25 4.05 22.06
220-
17 5.50 0.00 0.00 | 5.00 3.98 89.01 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.25 3.98 26.05
221-
18 5.50 0.00 0.00 | 5.00 3.91 94.17 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.25 3.91 29.96
222-
19 5.50 0.00 0.00 | 5.00 3.83 99.25 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.25 3.83 33.78
223-
20 5.50 0.00 0.00 | 5.00 3.74 104.25 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.25 3.74 37.52
204+
1 0.00 0.00 0.00 | 0.00 -63.64 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -63.64 -63.64
205+
2 5.50 0.00 0.00 | 5.00 4.19 5.65 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.19 -59.45
206+
3 5.50 0.00 0.00 | 5.00 4.23 11.34 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.23 -55.22
207+
4 5.50 0.00 0.00 | 5.00 4.24 17.03 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.24 -50.99
208+
5 5.50 0.00 0.00 | 5.00 4.24 22.74 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.24 -46.74
209+
6 5.50 0.00 0.00 | 5.00 4.24 28.44 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.24 -42.50
210+
7 5.50 0.00 0.00 | 5.00 4.23 34.13 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.23 -38.27
211+
8 5.50 0.00 0.00 | 5.00 4.22 39.80 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.22 -34.05
212+
9 5.50 0.00 0.00 | 5.00 4.19 45.45 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.19 -29.86
213+
10 5.50 0.00 0.00 | 5.00 4.16 51.07 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.16 -25.70
214+
11 5.50 0.00 0.00 | 5.00 4.12 56.65 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.12 -21.58
215+
12 5.50 0.00 0.00 | 5.00 4.08 62.18 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.08 -17.50
216+
13 5.50 0.00 0.00 | 5.00 4.03 67.67 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 4.03 -13.48
217+
14 5.50 0.00 0.00 | 5.00 3.97 73.10 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 3.97 -9.50
218+
15 5.50 0.00 0.00 | 5.00 3.91 78.47 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 3.91 -5.59
219+
16 5.50 0.00 0.00 | 5.00 3.85 83.78 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 3.85 -1.74
220+
17 5.50 0.00 0.00 | 5.00 3.78 89.01 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 3.78 2.03
221+
18 5.50 0.00 0.00 | 5.00 3.70 94.17 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 3.70 5.73
222+
19 5.50 0.00 0.00 | 5.00 3.62 99.25 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 3.62 9.35
223+
20 5.50 0.00 0.00 | 5.00 3.53 104.25 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 1.46 3.53 12.89

0 commit comments

Comments
 (0)