forked from NREL/GEOPHIRES-X
-
Notifications
You must be signed in to change notification settings - Fork 1
/
example_SBT_Hi_T.out
224 lines (193 loc) · 18.7 KB
/
example_SBT_Hi_T.out
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
*****************
***CASE REPORT***
*****************
Simulation Metadata
----------------------
GEOPHIRES Version: 3.6.0
Simulation Date: 2024-10-15
Simulation Time: 13:08
Calculation Time: 6.257 sec
***SUMMARY OF RESULTS***
End-Use Option: Electricity
Average Net Electricity Production: 9.62 MW
Electricity breakeven price: 18.23 cents/kWh
Number of production wells: 1
Number of injection wells: 1
Flowrate per production well: 80.0 kg/sec
Well depth (or total length, if not vertical): 5.8 kilometer
Geothermal gradient: 60 degC/km
***ECONOMIC PARAMETERS***
Economic Model = BICYCLE
Accrued financing during construction: 0.00
Project lifetime: 30 yr
Capacity factor: 90.0 %
Project NPV: -9.40 MUSD
Project IRR: 6.32 %
Project VIR=PI=PIR: 0.94
Project MOIC: 0.65
Project Payback Period: 13.59 yr
Estimated Jobs Created: 0
***ENGINEERING PARAMETERS***
Number of Production Wells: 1
Number of Injection Wells: 1
Well depth (or total length, if not vertical): 5.8 kilometer
Water loss rate: 0.0
Pump efficiency: 75.0
Injection temperature: 56.9 degC
Production Wellbore heat transmission calculated with Ramey's model
Average production well temperature drop: 0.0 degC
Flowrate per production well: 80.0 kg/sec
Injection well casing ID: 8.500 in
Production well casing ID: 8.500 in
Number of times redrilling: 0
Power plant type: Supercritical ORC
***RESOURCE CHARACTERISTICS***
Maximum reservoir temperature: 400.0 degC
Number of segments: 1
Geothermal gradient: 60 degC/km
***RESERVOIR PARAMETERS***
The AGS models contain an intrinsic reservoir model that doesn't expose values that can be used in extensive reporting.
***RESERVOIR SIMULATION RESULTS***
Maximum Production Temperature: 313.6 degC
Average Production Temperature: 218.7 degC
Minimum Production Temperature: 205.9 degC
Initial Production Temperature: 313.6 degC
The AGS models contain an intrinsic reservoir model that doesn't expose values that can be used in extensive reporting.
***CAPITAL COSTS (M$)***
Drilling and completion costs: 104.87 MUSD
Drilling and completion costs per vertical production well: 6.19 MUSD
Drilling and completion costs per vertical injection well: 6.19 MUSD
Drilling and completion costs per non-vertical sections: 92.48 MUSD
Stimulation costs: 0.00 MUSD
Surface power plant costs: 52.76 MUSD
Field gathering system costs: 0.97 MUSD
Total surface equipment costs: 53.72 MUSD
Exploration costs: 0.00 MUSD
Total capital costs: 158.59 MUSD
***OPERATING AND MAINTENANCE COSTS (M$/yr)***
Wellfield maintenance costs: 1.44 MUSD/yr
Power plant maintenance costs: 1.93 MUSD/yr
Water costs: 0.00 MUSD/yr
Total operating and maintenance costs: 3.37 MUSD/yr
***SURFACE EQUIPMENT SIMULATION RESULTS***
Initial geofluid availability: 0.46 MW/(kg/s)
Maximum Total Electricity Generation: 17.60 MW
Average Total Electricity Generation: 9.62 MW
Minimum Total Electricity Generation: 8.40 MW
Initial Total Electricity Generation: 17.60 MW
Maximum Net Electricity Generation: 17.60 MW
Average Net Electricity Generation: 9.62 MW
Minimum Net Electricity Generation: 8.40 MW
Initial Net Electricity Generation: 17.60 MW
Average Annual Total Electricity Generation: 75.03 GWh
Average Annual Net Electricity Generation: 75.03 GWh
Average Pumping Power: 0.00 MW
************************************************************
* HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE *
************************************************************
YEAR THERMAL GEOFLUID PUMP NET FIRST LAW
DRAWDOWN TEMPERATURE POWER POWER EFFICIENCY
(degC) (MW) (MW) (%)
1 1.0000 313.57 0.0000 17.6004 19.8758
2 0.7703 241.55 0.0000 11.9582 18.7707
3 0.7466 234.12 0.0000 11.2166 18.3442
4 0.7332 229.89 0.0000 10.7920 18.0811
5 0.7237 226.92 0.0000 10.4929 17.8876
6 0.7163 224.62 0.0000 10.2615 17.7333
7 0.7104 222.76 0.0000 10.0753 17.6061
8 0.7054 221.20 0.0000 9.9182 17.4968
9 0.7012 219.86 0.0000 9.7845 17.4022
10 0.6975 218.71 0.0000 9.6694 17.3197
11 0.6942 217.67 0.0000 9.5653 17.2443
12 0.6911 216.72 0.0000 9.4701 17.1745
13 0.6883 215.83 0.0000 9.3813 17.1088
14 0.6856 214.98 0.0000 9.2967 17.0456
15 0.6832 214.23 0.0000 9.2222 16.9895
16 0.6809 213.52 0.0000 9.1514 16.9358
17 0.6788 212.85 0.0000 9.0857 16.8855
18 0.6768 212.22 0.0000 9.0230 16.8373
19 0.6748 211.60 0.0000 8.9614 16.7895
20 0.6729 211.01 0.0000 8.9031 16.7442
21 0.6712 210.46 0.0000 8.8491 16.7018
22 0.6695 209.94 0.0000 8.7974 16.6611
23 0.6679 209.43 0.0000 8.7474 16.6214
24 0.6663 208.92 0.0000 8.6975 16.5817
25 0.6647 208.42 0.0000 8.6478 16.5420
26 0.6631 207.94 0.0000 8.6005 16.5039
27 0.6617 207.50 0.0000 8.5570 16.4688
28 0.6603 207.05 0.0000 8.5136 16.4335
29 0.6590 206.64 0.0000 8.4736 16.4009
30 0.6577 206.24 0.0000 8.4338 16.3684
*******************************************************************
* ANNUAL HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE *
*******************************************************************
YEAR ELECTRICITY HEAT RESERVOIR PERCENTAGE OF
PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED
(GWh/year) (GWh/year) (10^15 J) (%)
1 133.2 673.7 82.77 2.85
2 91.1 491.1 81.01 4.92
3 86.7 476.0 79.29 6.93
4 83.8 466.3 77.61 8.90
5 81.8 459.2 75.96 10.84
6 80.2 453.6 74.33 12.76
7 78.8 449.0 72.71 14.66
8 77.7 445.1 71.11 16.54
9 76.7 441.7 69.52 18.40
10 75.8 438.7 67.94 20.26
11 75.0 436.0 66.37 22.10
12 74.3 433.5 64.81 23.93
13 73.6 431.1 63.26 25.75
14 73.0 429.0 61.71 27.57
15 72.4 427.0 60.18 29.37
16 71.9 425.1 58.65 31.17
17 71.4 423.4 57.12 32.96
18 70.9 421.7 55.60 34.74
19 70.4 420.0 54.09 36.51
20 70.0 418.5 52.58 38.28
21 69.6 417.0 51.08 40.04
22 69.2 415.6 49.59 41.80
23 68.8 414.2 48.10 43.55
24 68.4 412.8 46.61 45.29
25 68.0 411.5 45.13 47.03
26 67.6 410.2 43.65 48.77
27 67.3 409.0 42.18 50.49
28 67.0 407.9 40.71 52.22
29 66.6 406.8 39.25 53.94
30 49.8 304.4 38.15 55.22
********************************
* REVENUE & CASHFLOW PROFILE *
********************************
Year Electricity | Heat | Cooling | Carbon | Project
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
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)
________________________________________________________________________________________________________________________________________________________________________________________
1 0.00 -158.59 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -158.59 -158.59
2 19.00 21.93 25.31 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 21.93 -136.66
3 19.00 13.93 42.61 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 13.93 -122.73
4 19.00 13.09 59.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 13.09 -109.64
5 19.00 12.56 75.00 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 12.56 -97.08
6 19.00 12.16 90.54 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 12.16 -84.92
7 19.00 11.86 105.77 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 11.86 -73.06
8 19.00 11.60 120.74 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 11.60 -61.46
9 19.00 11.38 135.50 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 11.38 -50.08
10 19.00 11.20 150.07 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 11.20 -38.89
11 19.00 11.03 164.47 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 11.03 -27.85
12 19.00 10.88 178.73 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.88 -16.97
13 19.00 10.75 192.85 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.75 -6.23
14 19.00 10.61 206.83 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.61 4.39
15 19.00 10.50 220.70 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.50 14.88
16 19.00 10.39 234.46 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.39 25.27
17 19.00 10.28 248.12 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.28 35.56
18 19.00 10.19 261.69 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.19 45.75
19 19.00 10.10 275.16 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.10 55.84
20 19.00 10.01 288.53 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 10.01 65.85
21 19.00 9.92 301.83 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.92 75.77
22 19.00 9.84 315.05 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.84 85.61
23 19.00 9.77 328.19 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.77 95.38
24 19.00 9.69 341.25 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.69 105.07
25 19.00 9.62 354.24 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.62 114.69
26 19.00 9.54 367.16 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.54 124.23
27 19.00 9.48 380.01 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.48 133.71
28 19.00 9.41 392.80 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.41 143.12
29 19.00 9.35 405.52 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.35 152.47
30 19.00 9.29 418.18 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 3.37 9.29 161.76