|
1 | 1 | Category,Field,Year,Value,Units
|
2 | 2 | SUMMARY OF RESULTS,End-Use Option,,Electricity,
|
3 | 3 | SUMMARY OF RESULTS,Average Net Electricity Production,,5.39,MW
|
4 |
| -SUMMARY OF RESULTS,Electricity breakeven price,,1.74,cents/kWh |
| 4 | +SUMMARY OF RESULTS,Electricity breakeven price,,1.73,cents/kWh |
5 | 5 | SUMMARY OF RESULTS,Number of production wells,,2,count
|
6 | 6 | SUMMARY OF RESULTS,Number of injection wells,,2,count
|
7 | 7 | SUMMARY OF RESULTS,Flowrate per production well,,55.0,kg/sec
|
8 | 8 | SUMMARY OF RESULTS,Well depth,,3.0,kilometer
|
9 | 9 | SUMMARY OF RESULTS,Geothermal gradient,,50,degC/km
|
10 |
| -SUMMARY OF RESULTS,Total Avoided Carbon Emissions,,472.02,kilotonne |
| 10 | +SUMMARY OF RESULTS,Total Avoided Carbon Emissions,,474.67,kilotonne |
11 | 11 | ECONOMIC PARAMETERS,Economic Model,,Fixed Charge Rate (FCR),
|
12 | 12 | ECONOMIC PARAMETERS,Accrued financing during construction,,0.0,
|
13 | 13 | ECONOMIC PARAMETERS,Project lifetime,,30,yr
|
14 | 14 | ECONOMIC PARAMETERS,Capacity factor,,90.0,%
|
15 |
| -ECONOMIC PARAMETERS,Project NPV,,65.9,MUSD |
16 |
| -ECONOMIC PARAMETERS,Project IRR,,20.11,% |
17 |
| -ECONOMIC PARAMETERS,Project VIR=PI=PIR,,3.12, |
18 |
| -ECONOMIC PARAMETERS,Project MOIC,,36.27, |
| 15 | +ECONOMIC PARAMETERS,Project NPV,,66.12,MUSD |
| 16 | +ECONOMIC PARAMETERS,Project IRR,,20.12,% |
| 17 | +ECONOMIC PARAMETERS,Project VIR=PI=PIR,,3.13, |
| 18 | +ECONOMIC PARAMETERS,Project MOIC,,36.52, |
19 | 19 | ECONOMIC PARAMETERS,Fixed Charge Rate (FCR),,5.0,
|
20 | 20 | ECONOMIC PARAMETERS,Project Payback Period,,7.05,yr
|
21 | 21 | ECONOMIC PARAMETERS,Estimated Jobs Created,,12,
|
22 |
| -EXTENDED ECONOMICS,"Adjusted Project LCOE (after incentives\, grants\, AddOns\,etc)",,1.74,cents/kWh |
| 22 | +EXTENDED ECONOMICS,"Adjusted Project LCOE (after incentives\, grants\, AddOns\,etc)",,1.73,cents/kWh |
23 | 23 | EXTENDED ECONOMICS,"Adjusted Project LCOH (after incentives\, grants\, AddOns\,etc)",,0.0,USD/MMBTU
|
24 | 24 | EXTENDED ECONOMICS,"Adjusted Project CAPEX (after incentives\, grants\, AddOns\, etc)",,101.07,MUSD
|
25 | 25 | EXTENDED ECONOMICS,"Adjusted Project OPEX (after incentives\, grants\, AddOns\, etc)",,0.88,MUSD
|
26 |
| -EXTENDED ECONOMICS,Project NPV (including AddOns),,-13.02,MUSD |
| 26 | +EXTENDED ECONOMICS,Project NPV (including AddOns),,-12.88,MUSD |
27 | 27 | EXTENDED ECONOMICS,Project IRR (including AddOns),,0.06,%
|
28 | 28 | EXTENDED ECONOMICS,Project VIR=PI=PIR (including AddOns),,0.87,
|
29 |
| -EXTENDED ECONOMICS,Project MOIC (including AddOns),,1.0, |
| 29 | +EXTENDED ECONOMICS,Project MOIC (including AddOns),,1.01, |
30 | 30 | EXTENDED ECONOMICS,Total Add-on CAPEX,,70.0,MUSD
|
31 | 31 | EXTENDED ECONOMICS,Total Add-on OPEX,,1.7,MUSD/yr
|
32 | 32 | EXTENDED ECONOMICS,Total Add-on Net Elec,,25900.0,kW/yr
|
@@ -94,12 +94,12 @@ SURFACE EQUIPMENT SIMULATION RESULTS,Maximum Net Electricity Generation,,5.42,MW
|
94 | 94 | SURFACE EQUIPMENT SIMULATION RESULTS,Average Net Electricity Generation,,5.39,MW
|
95 | 95 | SURFACE EQUIPMENT SIMULATION RESULTS,Minimum Net Electricity Generation,,5.22,MW
|
96 | 96 | SURFACE EQUIPMENT SIMULATION RESULTS,Initial Net Electricity Generation,,5.22,MW
|
97 |
| -SURFACE EQUIPMENT SIMULATION RESULTS,Average Annual Total Electricity Generation,,43.85,GWh |
98 |
| -SURFACE EQUIPMENT SIMULATION RESULTS,Average Annual Net Electricity Generation,,42.3,GWh |
| 97 | +SURFACE EQUIPMENT SIMULATION RESULTS,Average Annual Total Electricity Generation,,44.1,GWh |
| 98 | +SURFACE EQUIPMENT SIMULATION RESULTS,Average Annual Net Electricity Generation,,42.54,GWh |
99 | 99 | SURFACE EQUIPMENT SIMULATION RESULTS,Average Pumping Power,,0.2,MW
|
100 | 100 | SURFACE EQUIPMENT SIMULATION RESULTS,Initial pumping power/net installed power,,3.82,%
|
101 | 101 | SURFACE EQUIPMENT SIMULATION RESULTS,Heat to Power Conversion Efficiency,,10.07,%
|
102 |
| -Simulation Metadata,GEOPHIRES Version,,3.7.20, |
| 102 | +Simulation Metadata,GEOPHIRES Version,,3.7.21, |
103 | 103 | POWER GENERATION PROFILE,THERMAL DRAWDOWN,1,1.0,
|
104 | 104 | POWER GENERATION PROFILE,THERMAL DRAWDOWN,2,1.0056,
|
105 | 105 | POWER GENERATION PROFILE,THERMAL DRAWDOWN,3,1.0073,
|
@@ -279,7 +279,7 @@ HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,2
|
279 | 279 | HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,27,42.7,GWh/year
|
280 | 280 | HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,28,42.7,GWh/year
|
281 | 281 | HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,29,42.7,GWh/year
|
282 |
| -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,30,35.6,GWh/year |
| 282 | +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,ELECTRICITY PROVIDED,30,42.7,GWh/year |
283 | 283 | HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,1,417.7,GWh/year
|
284 | 284 | HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,2,419.8,GWh/year
|
285 | 285 | HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,3,420.5,GWh/year
|
@@ -309,7 +309,7 @@ HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,26,422.
|
309 | 309 | HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,27,422.8,GWh/year
|
310 | 310 | HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,28,422.8,GWh/year
|
311 | 311 | HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,29,422.9,GWh/year
|
312 |
| -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,30,352.4,GWh/year |
| 312 | +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,HEAT EXTRACTED,30,422.9,GWh/year |
313 | 313 | HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,1,322.5,10^15 J
|
314 | 314 | HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,2,320.99,10^15 J
|
315 | 315 | HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,3,319.47,10^15 J
|
@@ -339,7 +339,7 @@ HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT
|
339 | 339 | HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,27,282.99,10^15 J
|
340 | 340 | HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,28,281.47,10^15 J
|
341 | 341 | HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,29,279.95,10^15 J
|
342 |
| -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,30,278.68,10^15 J |
| 342 | +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,RESERVOIR HEAT CONTENT,30,278.43,10^15 J |
343 | 343 | HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,1,0.46,%
|
344 | 344 | HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,2,0.93,%
|
345 | 345 | HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,3,1.4,%
|
@@ -369,7 +369,7 @@ HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HE
|
369 | 369 | HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,27,12.66,%
|
370 | 370 | HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,28,13.13,%
|
371 | 371 | HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,29,13.6,%
|
372 |
| -HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,30,13.99,% |
| 372 | +HEAT AND/OR ELECTRICITY EXTRACTION AND GENERATION PROFILE,PERCENTAGE OF TOTAL HEAT MINED,30,14.07,% |
373 | 373 | EXTENDED ECONOMIC PROFILE,Electricity Price,1,0.0,cents/kWh
|
374 | 374 | EXTENDED ECONOMIC PROFILE,Electricity Price,2,0.09,cents/kWh
|
375 | 375 | EXTENDED ECONOMIC PROFILE,Electricity Price,3,0.09,cents/kWh
|
|
0 commit comments