@@ -6,14 +6,14 @@ Simulation Metadata
66----------------------
77 GEOPHIRES Version: 3.13.1
88 Simulation Date: 2026-04-20
9- Simulation Time: 13:40
10- Calculation Time: 0.152 sec
9+ Simulation Time: 13:52
10+ Calculation Time: 0.157 sec
1111
1212 ***SUMMARY OF RESULTS***
1313
1414 End-Use Option: Electricity
15- Average Net Electricity Production: 1.99 MW
16- Electricity breakeven price: 107.12 cents/kWh
15+ Average Net Electricity Production: 1.98 MW
16+ Electricity breakeven price: 107.61 cents/kWh
1717 Number of production wells: 1
1818 Number of injection wells: 1
1919 Flowrate per production well: 36.0 kg/sec
@@ -28,8 +28,8 @@ Simulation Metadata
2828 Inflation costs during construction: 1.37 MUSD
2929 Project lifetime: 2 yr
3030 Capacity factor: 90.0 %
31- Project NPV: -24.64 MUSD
32- Project IRR: -74.20 %
31+ Project NPV: -24.67 MUSD
32+ Project IRR: -74.31 %
3333 Project VIR=PI=PIR: 0.10
3434 Project MOIC: -0.84
3535 Project Payback Period: N/A
@@ -75,7 +75,7 @@ Simulation Metadata
7575 Plant outlet pressure: 10342.14 kPa
7676 Production wellhead pressure: 1551.32 kPa
7777 Productivity Index: 0.49 kg/sec/bar
78- Injectivity Index: 0.60 kg/sec/bar
78+ Injectivity Index: 0.59 kg/sec/bar
7979 Reservoir density: 2800.00 kg/m**3
8080 Reservoir thermal conductivity: 2.70 W/m/K
8181 Reservoir heat capacity: 1000.00 J/kg/K
@@ -90,8 +90,8 @@ Simulation Metadata
9090 Average Reservoir Heat Extraction: 18.66 MW
9191 Production Wellbore Heat Transmission Model = Ramey Model
9292 Average Production Well Temperature Drop: 4.7 degC
93- Average Injection Well Pump Pressure Drop: 2523.5 kPa
94- Average Production Well Pump Pressure Drop: 10737.9 kPa
93+ Average Injection Well Pump Pressure Drop: 2655.7 kPa
94+ Average Production Well Pump Pressure Drop: 10752.8 kPa
9595
9696
9797 ***CAPITAL COSTS (M$)***
@@ -103,9 +103,9 @@ Simulation Metadata
103103 Drilling and completion costs per non-vertical section: 1.80 MUSD
104104 Stimulation costs: 1.51 MUSD
105105 Surface power plant costs: 10.46 MUSD
106- Field gathering system costs: 1.60 MUSD
107- Total surface equipment costs: 12.05 MUSD
108- Total capital costs: 27.32 MUSD
106+ Field gathering system costs: 1.61 MUSD
107+ Total surface equipment costs: 12.06 MUSD
108+ Total capital costs: 27.33 MUSD
109109
110110
111111 ***OPERATING AND MAINTENANCE COSTS (M$/yr)***
@@ -122,24 +122,24 @@ Simulation Metadata
122122 Average Total Electricity Generation: 2.68 MW
123123 Minimum Total Electricity Generation: 2.45 MW
124124 Initial Total Electricity Generation: 2.69 MW
125- Maximum Net Electricity Generation: 2.05 MW
126- Average Net Electricity Generation: 1.99 MW
127- Minimum Net Electricity Generation: 1.76 MW
128- Initial Net Electricity Generation: 2.00 MW
125+ Maximum Net Electricity Generation: 2.04 MW
126+ Average Net Electricity Generation: 1.98 MW
127+ Minimum Net Electricity Generation: 1.75 MW
128+ Initial Net Electricity Generation: 1.99 MW
129129 Average Annual Total Electricity Generation: 21.12 GWh
130- Average Annual Net Electricity Generation: 15.69 GWh
131- Initial pumping power/net installed power: 34.44 %
132- Average Pumping Power: 0.69 MW
133- Heat to Power Conversion Efficiency: 10.65 %
130+ Average Annual Net Electricity Generation: 15.63 GWh
131+ Initial pumping power/net installed power: 35.02 %
132+ Average Pumping Power: 0.70 MW
133+ Heat to Power Conversion Efficiency: 10.60 %
134134
135135 ************************************************************
136136 * HEATING, COOLING AND/OR ELECTRICITY PRODUCTION PROFILE *
137137 ************************************************************
138138 YEAR THERMAL GEOFLUID PUMP NET FIRST LAW
139139 DRAWDOWN TEMPERATURE POWER POWER EFFICIENCY
140140 (degC) (MW) (MW) (%)
141- 1 1.0000 180.20 0.6883 1.9987 10.6874
142- 2 1.0064 181.35 0.6883 2.0444 10.8312
141+ 1 1.0000 180.20 0.6969 1.9901 10.6413
142+ 2 1.0064 181.35 0.6969 2.0357 10.7855
143143
144144
145145 *******************************************************************
@@ -148,7 +148,7 @@ Simulation Metadata
148148 YEAR ELECTRICITY HEAT RESERVOIR PERCENTAGE OF
149149 PROVIDED EXTRACTED HEAT CONTENT TOTAL HEAT MINED
150150 (GWh/year) (GWh/year) (10^15 J) (%)
151- 1 16.1 148.6 1.44 27.09
151+ 1 16.0 148.6 1.44 27.09
152152 2 15.3 145.8 0.91 53.67
153153
154154
@@ -159,6 +159,6 @@ Year Electricity | Heat |
159159Since 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
160160Start (cents/kWh)(MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(cents/kWh) (MUSD/yr) (MUSD) |(USD/lb) (MUSD/yr) (MUSD) |(MUSD/yr) (MUSD/yr) (MUSD)
161161________________________________________________________________________________________________________________________________________________________________________________________
162- 0 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -27.32 -27.32
163- 1 15.00 2.41 2.41 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.88 1.53 -25.79
164- 2 15.00 2.30 4.71 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.88 1.42 -24.36
162+ 0 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -27.33 -27.33
163+ 1 15.00 2.40 2.40 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.88 1.52 -25.80
164+ 2 15.00 2.29 4.69 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.88 1.41 -24.39
0 commit comments