Skip to content

Commit 2a1db51

Browse files
softwareengineerprogrammersoftwareengineerprogrammer
committed
Additional update to example12_DH
1 parent 8f2306f commit 2a1db51

File tree

2 files changed

+31
-31
lines changed

2 files changed

+31
-31
lines changed

‎tests/examples/example12_DH.out

Lines changed: 30 additions & 30 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: 17:14
10-
Calculation Time: 0.463 sec
9+
Simulation Time: 17:19
10+
Calculation Time: 0.472 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): 10.52 USD/MMBTU
20+
Direct-Use heat breakeven price (LCOH): 10.74 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: 6.71 MUSD
36-
Project IRR: 8.31 %
37-
Project VIR=PI=PIR: 1.16
38-
Project MOIC: 0.63
39-
Project Payback Period: 10.26 yr
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
4040

4141
***ENGINEERING PARAMETERS***
4242

@@ -98,14 +98,14 @@ Simulation Metadata
9898

9999
Drilling and completion costs: 27.30 MUSD
100100
Drilling and completion costs per well: 6.82 MUSD
101-
Stimulation costs: 1.00 MUSD
101+
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: 40.94 MUSD
108+
Total capital costs: 42.94 MUSD
109109

110110

111111
***OPERATING AND MAINTENANCE COSTS (M$/yr)***
@@ -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 -40.94 0.00 | 0.00 0.00 0.00 | 0.00 0.00 0.00 | 0.00 -40.94 -40.94
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 -36.54
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 -32.11
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 -27.66
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 -23.21
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 -18.76
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 -14.32
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 -9.90
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 -5.50
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 -1.14
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 3.19
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 7.47
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 11.71
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 15.89
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 20.01
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 24.06
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 28.05
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 31.96
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 35.78
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 39.52
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

‎tests/examples/example12_DH.txt

Lines changed: 1 addition & 1 deletion
Original file line numberDiff line numberDiff line change
@@ -42,7 +42,7 @@ Discount Rate, 0.07
4242
Inflation Rate During Construction, 0, -- - [-]
4343
Well Drilling and Completion Capital Cost Adjustment Factor, 1, -- - [-] Use built-in well cost correlation as is
4444
Well Drilling Cost Correlation, 1, -- - [-] Use built-in well drilling cost correlation #1
45-
Reservoir Stimulation Capital Cost, 1, -- - [M$/injection well] Reservoir stimulation capital cost per injection well
45+
Reservoir Stimulation Capital Cost, 3, -- - [M$/injection well] Reservoir stimulation capital cost per injection well
4646
Surface Plant Capital Cost Adjustment Factor, 1, -- - [-] Use built-in surface plant cost correlation as is
4747
Field Gathering System Capital Cost Adjustment Factor, 1, -- - [-] Use built-in pipeline distribution cost correlation as is
4848
Exploration Capital Cost Adjustment Factor, 0, -- - [-] Use built-in exploration cost correlation as is

0 commit comments

Comments
 (0)