@@ -6,14 +6,14 @@ Simulation Metadata
66----------------------
77 GEOPHIRES Version: 3.13.1
88 Simulation Date: 2026-04-20
9- Simulation Time: 13:52
10- Calculation Time: 0.157 sec
9+ Simulation Time: 15:10
10+ Calculation Time: 1.010 sec
1111
1212 ***SUMMARY OF RESULTS***
1313
1414 End-Use Option: Electricity
1515 Average Net Electricity Production: 1.98 MW
16- Electricity breakeven price: 107.61 cents/kWh
16+ Electricity breakeven price: 107.59 cents/kWh
1717 Number of production wells: 1
1818 Number of injection wells: 1
1919 Flowrate per production well: 36.0 kg/sec
@@ -29,7 +29,7 @@ Simulation Metadata
2929 Project lifetime: 2 yr
3030 Capacity factor: 90.0 %
3131 Project NPV: -24.67 MUSD
32- Project IRR: -74.31 %
32+ Project IRR: -74.27 %
3333 Project VIR=PI=PIR: 0.10
3434 Project MOIC: -0.84
3535 Project Payback Period: N/A
@@ -44,7 +44,7 @@ Simulation Metadata
4444 Pump efficiency: 80.0 %
4545 Injection temperature: 56.4 degC
4646 Production Wellbore heat transmission calculated with Ramey's model
47- Average production well temperature drop: 4.7 degC
47+ Average production well temperature drop: 4.8 degC
4848 Flowrate per production well: 36.0 kg/sec
4949 Injection well casing ID: 4.276 in
5050 Production well casing ID: 4.276 in
@@ -84,14 +84,14 @@ Simulation Metadata
8484 ***RESERVOIR SIMULATION RESULTS***
8585
8686 Maximum Production Temperature: 181.5 degC
87- Average Production Temperature: 179.9 degC
87+ Average Production Temperature: 180.0 degC
8888 Minimum Production Temperature: 174.1 degC
89- Initial Production Temperature: 180.2 degC
90- Average Reservoir Heat Extraction: 18.66 MW
89+ Initial Production Temperature: 177.7 degC
90+ Average Reservoir Heat Extraction: 18.67 MW
9191 Production Wellbore Heat Transmission Model = Ramey Model
92- Average Production Well Temperature Drop: 4.7 degC
92+ Average Production Well Temperature Drop: 4.8 degC
9393 Average Injection Well Pump Pressure Drop: 2655.7 kPa
94- Average Production Well Pump Pressure Drop: 10752.8 kPa
94+ Average Production Well Pump Pressure Drop: 10751.1 kPa
9595
9696
9797 ***CAPITAL COSTS (M$)***
@@ -117,29 +117,29 @@ Simulation Metadata
117117
118118
119119 ***SURFACE EQUIPMENT SIMULATION RESULTS***
120- Initial geofluid availability: 0.16 MW/(kg/s)
120+ Initial geofluid availability: 0.15 MW/(kg/s)
121121 Maximum Total Electricity Generation: 2.74 MW
122122 Average Total Electricity Generation: 2.68 MW
123123 Minimum Total Electricity Generation: 2.45 MW
124- Initial Total Electricity Generation: 2.69 MW
124+ Initial Total Electricity Generation: 2.59 MW
125125 Maximum Net Electricity Generation: 2.04 MW
126126 Average Net Electricity Generation: 1.98 MW
127127 Minimum Net Electricity Generation: 1.75 MW
128- Initial Net Electricity Generation: 1.99 MW
129- Average Annual Total Electricity Generation: 21.12 GWh
128+ Initial Net Electricity Generation: 1.89 MW
129+ Average Annual Total Electricity Generation: 21.13 GWh
130130 Average Annual Net Electricity Generation: 15.63 GWh
131- Initial pumping power/net installed power: 35.02 %
131+ Initial pumping power/net installed power: 36.84 %
132132 Average Pumping Power: 0.70 MW
133- Heat to Power Conversion Efficiency: 10.60 %
133+ Heat to Power Conversion Efficiency: 10.61 %
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 0.6969 1.9901 10.6413
142- 2 1.0064 181.35 0.6969 2.0357 10.7855
141+ 1 1.0000 177.73 0.6971 1.8922 10.3245
142+ 2 1.0207 181.41 0.6969 2.0379 10.7923
143143
144144
145145 *******************************************************************
@@ -148,8 +148,8 @@ 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 16.0 148.6 1.44 27.09
152- 2 15.3 145.8 0.91 53.67
151+ 1 16.0 148.5 1.44 27.07
152+ 2 15.3 145.9 0.91 53.68
153153
154154
155155 ********************************
@@ -160,5 +160,5 @@ Since Price Ann. Rev. Cumm. Rev. | Price Ann. Rev. Cumm. Rev. | Pr
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________________________________________________________________________________________________________________________________________________________________________________________
162162 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
163+ 1 15.00 2.39 2.39 | 2.50 0.00 0.00 | 2.50 0.00 0.00 | 0.00 0.00 0.00 | 0.88 1.52 -25.81
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 1.42 -24.39
0 commit comments