example_SBT_Lo_T.out

                               *****************
                               ***CASE REPORT***
                               *****************

Simulation Metadata
----------------------
 GEOPHIRES Version: 3.7.23
 Simulation Date: 2025-03-10
 Simulation Time:  10:42
 Calculation Time:      1.846 sec

                           ***SUMMARY OF RESULTS***

      End-Use Option: Electricity
      Average Net Electricity Production:                     0.00 MW
      Electricity breakeven price:                        18276.64 cents/kWh
      Number of production wells:                             1
      Number of injection wells:                              1
      Flowrate per production well:                           6.0 kg/sec
      Well depth:                                             2.5 kilometer
      Geothermal gradient:                                  31.25 degC/km


                           ***ECONOMIC PARAMETERS***

      Economic Model  = BICYCLE
      Accrued financing during construction:                  0.00
      Project lifetime:                                      30 yr
      Capacity factor:                                       90.0 %
      Project NPV:                                         -46.54 MUSD
      Project IRR:                                           0.00 %
      Project VIR=PI=PIR:                                   -0.21
      Project MOIC:                                         -1.00
      Project Payback Period:                          N/A
      Estimated Jobs Created:                                 0

                          ***ENGINEERING PARAMETERS***

      Number of Production Wells:                             1
      Number of Injection Wells:                              1
      Well depth:                                             2.5 kilometer
      Water loss rate:                                        0.0
      Pump efficiency:                                       75.0 %
      Injection temperature:                                 24.0 degC
      Production Wellbore heat transmission calculated with Ramey's model
      Average production well temperature drop:               0.0 degC
      Flowrate per production well:                           6.0 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:                                     31.25 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:                        59.0 degC
      Average Production Temperature:                        58.9 degC
      Minimum Production Temperature:                        58.4 degC
      Initial Production Temperature:                        59.0 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:                      37.58 MUSD
             Drilling and completion costs per vertical production well:         3.28 MUSD
             Drilling and completion costs per vertical injection well:          3.28 MUSD
             Drilling and completion costs per non-vertical section:            15.51 MUSD
         Stimulation costs:                                   0.00 MUSD
         Surface power plant costs:                           0.03 MUSD
         Field gathering system costs:                        0.97 MUSD
         Total surface equipment costs:                       0.99 MUSD
         Exploration costs:                                   0.00 MUSD
      Total capital costs:                                   38.57 MUSD


                ***OPERATING AND MAINTENANCE COSTS (M$/yr)***

         Wellfield maintenance costs:                         0.45 MUSD/yr
         Power plant maintenance costs:                       0.20 MUSD/yr
         Water costs:                                         0.00 MUSD/yr
      Total operating and maintenance costs:                  0.65 MUSD/yr


                           ***SURFACE EQUIPMENT SIMULATION RESULTS***

      Initial geofluid availability:                          0.02 MW/(kg/s)
      Maximum Total Electricity Generation:                   0.00 MW
      Average Total Electricity Generation:                   0.00 MW
      Minimum Total Electricity Generation:                   0.00 MW
      Initial Total Electricity Generation:                   0.00 MW
      Maximum Net Electricity Generation:                     0.00 MW
      Average Net Electricity Generation:                     0.00 MW
      Minimum Net Electricity Generation:                     0.00 MW
      Initial Net Electricity Generation:                     0.00 MW
      Average Annual Total Electricity Generation:            0.02 GWh
      Average Annual Net Electricity Generation:              0.02 GWh
      Average Pumping Power:                                  0.00 MW
      Heat to Power Conversion Efficiency:                    0.27 %

                            ************************************************************
                            *  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                 58.97               0.0000            0.0024                0.2754
   2           0.9908                 58.44               0.0000            0.0019                0.2282
   3           0.9960                 58.74               0.0000            0.0022                0.2546
   4           0.9979                 58.85               0.0000            0.0023                0.2647
   5           0.9989                 58.91               0.0000            0.0023                0.2698
   6           0.9994                 58.94               0.0000            0.0024                0.2725
   7           0.9998                 58.96               0.0000            0.0024                0.2742
   8           0.9999                 58.97               0.0000            0.0024                0.2749
   9           1.0000                 58.97               0.0000            0.0024                0.2752
  10           1.0000                 58.97               0.0000            0.0024                0.2754
  11           1.0000                 58.97               0.0000            0.0024                0.2754
  12           1.0000                 58.97               0.0000            0.0024                0.2752
  13           0.9999                 58.97               0.0000            0.0024                0.2749
  14           0.9998                 58.96               0.0000            0.0024                0.2743
  15           0.9996                 58.95               0.0000            0.0024                0.2732
  16           0.9995                 58.94               0.0000            0.0024                0.2726
  17           0.9993                 58.94               0.0000            0.0024                0.2720
  18           0.9992                 58.93               0.0000            0.0024                0.2713
  19           0.9991                 58.92               0.0000            0.0023                0.2706
  20           0.9989                 58.91               0.0000            0.0023                0.2698
  21           0.9988                 58.90               0.0000            0.0023                0.2690
  22           0.9986                 58.89               0.0000            0.0023                0.2681
  23           0.9984                 58.88               0.0000            0.0023                0.2673
  24           0.9982                 58.87               0.0000            0.0023                0.2664
  25           0.9981                 58.86               0.0000            0.0023                0.2654
  26           0.9979                 58.85               0.0000            0.0023                0.2645
  27           0.9977                 58.84               0.0000            0.0023                0.2635
  28           0.9975                 58.83               0.0000            0.0023                0.2625
  29           0.9973                 58.82               0.0000            0.0023                0.2615
  30           0.9971                 58.81               0.0000            0.0022                0.2606


                              *******************************************************************
                              *  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                   0.0                         6.8                  0.86                   2.79
   2                   0.0                         6.8                  0.83                   5.55
   3                   0.0                         6.8                  0.81                   8.33
   4                   0.0                         6.8                  0.78                  11.12
   5                   0.0                         6.8                  0.76                  13.91
   6                   0.0                         6.8                  0.73                  16.70
   7                   0.0                         6.8                  0.71                  19.50
   8                   0.0                         6.8                  0.68                  22.29
   9                   0.0                         6.8                  0.66                  25.08
  10                   0.0                         6.8                  0.64                  27.88
  11                   0.0                         6.8                  0.61                  30.67
  12                   0.0                         6.8                  0.59                  33.47
  13                   0.0                         6.8                  0.56                  36.26
  14                   0.0                         6.8                  0.54                  39.05
  15                   0.0                         6.8                  0.51                  41.84
  16                   0.0                         6.8                  0.49                  44.64
  17                   0.0                         6.8                  0.46                  47.43
  18                   0.0                         6.8                  0.44                  50.22
  19                   0.0                         6.8                  0.41                  53.01
  20                   0.0                         6.8                  0.39                  55.79
  21                   0.0                         6.8                  0.37                  58.58
  22                   0.0                         6.8                  0.34                  61.37
  23                   0.0                         6.8                  0.32                  64.16
  24                   0.0                         6.8                  0.29                  66.94
  25                   0.0                         6.8                  0.27                  69.73
  26                   0.0                         6.8                  0.24                  72.51
  27                   0.0                         6.8                  0.22                  75.29
  28                   0.0                         6.8                  0.19                  78.07
  29                   0.0                         6.8                  0.17                  80.85
  30                   0.0                         6.8                  0.14                  83.63


                             ********************************
                             *  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/lb)    (MUSD/yr)    (MUSD)    |(MUSD/yr) (MUSD/yr)    (MUSD)
________________________________________________________________________________________________________________________________________________________________________________________
  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     -38.57     -38.57
  1     19.00           0.00   0.00     |    2.50     0.00         0.00    |    2.50     0.00         0.00     |    0.00     0.00         0.00     |  0.65     -0.64     -39.21
  2     19.00           0.00   0.01     |    2.50     0.00         0.00    |    2.50     0.00         0.00     |    0.00     0.00         0.00     |  0.65     -0.64     -39.86
  3     19.00           0.00   0.01     |    2.50     0.00         0.00    |    2.50     0.00         0.00     |    0.00     0.00         0.00     |  0.65     -0.64     -40.50
  4     19.00           0.00   0.01     |    2.50     0.00         0.00    |    2.50     0.00         0.00     |    0.00     0.00         0.00     |  0.65     -0.64     -41.14
  5     19.00           0.00   0.02     |    2.50     0.00         0.00    |    2.50     0.00         0.00     |    0.00     0.00         0.00     |  0.65     -0.64     -41.78
  6     19.00           0.00   0.02     |    2.50     0.00         0.00    |    2.50     0.00         0.00     |    0.00     0.00         0.00     |  0.65     -0.64     -42.42
  7     19.00           0.00   0.02     |    2.50     0.00         0.00    |    2.50     0.00         0.00     |    0.00     0.00         0.00     |  0.65     -0.64     -43.07
  8     19.00           0.00   0.03     |    2.50     0.00         0.00    |    2.50     0.00         0.00     |    0.00     0.00         0.00     |  0.65     -0.64     -43.71
  9     19.00           0.00   0.03     |    2.50     0.00         0.00    |    2.50     0.00         0.00     |    0.00     0.00         0.00     |  0.65     -0.64     -44.35
 10     19.00           0.00   0.03     |    2.50     0.00         0.00    |    2.50     0.00         0.00     |    0.00     0.00         0.00     |  0.65     -0.64     -44.99
 11     19.00           0.00   0.04     |    2.50     0.00         0.00    |    2.50     0.00         0.00     |    0.00     0.00         0.00     |  0.65     -0.64     -45.63
 12     19.00           0.00   0.04     |    2.50     0.00         0.00    |    2.50     0.00         0.00     |    0.00     0.00         0.00     |  0.65     -0.64     -46.28
 13     19.00           0.00   0.05     |    2.50     0.00         0.00    |    2.50     0.00         0.00     |    0.00     0.00         0.00     |  0.65     -0.64     -46.92
 14     19.00           0.00   0.05     |    2.50     0.00         0.00    |    2.50     0.00         0.00     |    0.00     0.00         0.00     |  0.65     -0.64     -47.56
 15     19.00           0.00   0.05     |    2.50     0.00         0.00    |    2.50     0.00         0.00     |    0.00     0.00         0.00     |  0.65     -0.64     -48.20
 16     19.00           0.00   0.06     |    2.50     0.00         0.00    |    2.50     0.00         0.00     |    0.00     0.00         0.00     |  0.65     -0.64     -48.84
 17     19.00           0.00   0.06     |    2.50     0.00         0.00    |    2.50     0.00         0.00     |    0.00     0.00         0.00     |  0.65     -0.64     -49.48
 18     19.00           0.00   0.06     |    2.50     0.00         0.00    |    2.50     0.00         0.00     |    0.00     0.00         0.00     |  0.65     -0.64     -50.13
 19     19.00           0.00   0.07     |    2.50     0.00         0.00    |    2.50     0.00         0.00     |    0.00     0.00         0.00     |  0.65     -0.64     -50.77
 20     19.00           0.00   0.07     |    2.50     0.00         0.00    |    2.50     0.00         0.00     |    0.00     0.00         0.00     |  0.65     -0.64     -51.41
 21     19.00           0.00   0.07     |    2.50     0.00         0.00    |    2.50     0.00         0.00     |    0.00     0.00         0.00     |  0.65     -0.64     -52.05
 22     19.00           0.00   0.08     |    2.50     0.00         0.00    |    2.50     0.00         0.00     |    0.00     0.00         0.00     |  0.65     -0.64     -52.69
 23     19.00           0.00   0.08     |    2.50     0.00         0.00    |    2.50     0.00         0.00     |    0.00     0.00         0.00     |  0.65     -0.64     -53.34
 24     19.00           0.00   0.08     |    2.50     0.00         0.00    |    2.50     0.00         0.00     |    0.00     0.00         0.00     |  0.65     -0.64     -53.98
 25     19.00           0.00   0.09     |    2.50     0.00         0.00    |    2.50     0.00         0.00     |    0.00     0.00         0.00     |  0.65     -0.64     -54.62
 26     19.00           0.00   0.09     |    2.50     0.00         0.00    |    2.50     0.00         0.00     |    0.00     0.00         0.00     |  0.65     -0.64     -55.26
 27     19.00           0.00   0.09     |    2.50     0.00         0.00    |    2.50     0.00         0.00     |    0.00     0.00         0.00     |  0.65     -0.64     -55.90
 28     19.00           0.00   0.10     |    2.50     0.00         0.00    |    2.50     0.00         0.00     |    0.00     0.00         0.00     |  0.65     -0.64     -56.55
 29     19.00           0.00   0.10     |    2.50     0.00         0.00    |    2.50     0.00         0.00     |    0.00     0.00         0.00     |  0.65     -0.64     -57.19
 30     19.00           0.00   0.10     |    2.50     0.00         0.00    |    2.50     0.00         0.00     |    0.00     0.00         0.00     |  0.65     -0.64     -57.83