symtab definition nvars=75
V'3 type=0 datasrc=0 ---------------------------
0,0,1,0,0
geotherm.cost.prod_cost_curve
Geothermal Costs


n,exprlines=1
Low,Med,High
min=0 max=0
1
V'3 type=2 datasrc=0 ---------------------------
0,1,0,1,0
geotherm.cost.expl_multiplier
Geothermal Costs
Exploration Cost Multiplier

n,exprlines=0
min=0 max=0
0.5
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.epc.nonfixed
Geothermal Costs


n,exprlines=1
=${geotherm.cost.total_direct}*${geotherm.cost.epc.percent}/100
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.pump_per_pump
Geothermal Costs

[ = $/hp x sqrt(hp) ]
n,exprlines=1
=${geotherm.cost.pump_per_hp} * @sqrt(${geotherm.cost.pump_size})
min=0 max=0
0
V'3 type=2 datasrc=0 ---------------------------
0,1,0,0,0
geotherm.cost.stim_per_well
Geothermal Costs


n,exprlines=0
min=0 max=0
1000000.0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.prod_req
Geothermal Costs
Total Production Wells Required

n,exprlines=1
=${geotherm.number_of_wells_used}
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.expl_per_well
Geothermal Costs


n,exprlines=1
= ${geotherm.cost.expl_multiplier} * ${geotherm.cost.prod_per_well}
min=0 max=0
0
V'3 type=2 datasrc=0 ---------------------------
0,0,0,0,0
geotherm.cost.epc.fixed
Geothermal Costs


n,exprlines=0
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.prod_inj_num_wells
Geothermal Costs
Production and Injection Wells to be Drilled

n,exprlines=1
= ${geotherm.cost.prod_num_wells} + ${geotherm.cost.inj_num_wells}
min=0 max=0
0
V'3 type=2 datasrc=0 ---------------------------
0,1,0,0,0
geotherm.cost.expl_non_drill
Geothermal Costs


n,exprlines=0
min=0 max=0
750000.0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.inj_drill
Geothermal Costs


n,exprlines=1
= ${geotherm.cost.inj_per_well} * ${geotherm.cost.inj_num_wells}
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.conf_per_well
Geothermal Costs


n,exprlines=1
= ${geotherm.cost.conf_multiplier} * ${geotherm.cost.prod_per_well}
min=0 max=0
0
V'3 type=2 datasrc=0 ---------------------------
0,1,0,0,0
geotherm.cost.conf_non_drill
Geothermal Costs


n,exprlines=0
min=0 max=0
250000.0
V'3 type=2 datasrc=0 ---------------------------
0,1,0,1,0
geotherm.cost.conf_multiplier
Geothermal Costs
Confirmation Cost Multiplier

n,exprlines=0
min=0 max=0
1.2
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.plant_total
Geothermal Costs
Power Plant Cost

n,exprlines=1
= ${geotherm.cost.plant_per_kW} * ${geotherm.cost.plant_size}
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.plm.total
Geothermal Costs


n,exprlines=1
=${geotherm.cost.plm.fixed}+${geotherm.cost.plm.nonfixed}
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.recap_calc
Geothermal Costs
Calculated Recapitalization Costs

n,exprlines=1
= ${geotherm.cost.conf_drill} + ${geotherm.cost.prod_inj_drill} + ${geotherm.cost.surf_total} + ${geotherm.cost.pumps_total}
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.pump_total_per_pump
Geothermal Costs
Cost of Pump

n,exprlines=1
=${geotherm.cost.pump_installation} + ${geotherm.cost.pump_per_pump}
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.sales_tax.total
Geothermal Costs


n,exprlines=1
=${geotherm.cost.sales_tax.value}/100*${geotherm.cost.total_direct}*${geotherm.cost.sales_tax.percent}/100
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.num_pumps
Geothermal Costs
# of Pumps Required

n,exprlines=1
=${geotherm.cost.prod_req}
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.stim_non_drill
Geothermal Costs


n,exprlines=1
= ${geotherm.cost.stim_per_well} * ${geotherm.cost.stim_num_wells}
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.plm.nonfixed
Geothermal Costs


n,exprlines=1
=${geotherm.cost.total_direct}*${geotherm.cost.plm.percent}/100
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.installed_per_capacity
Geothermal Costs
Total Installed Cost per Capacity ($/kW)

n,exprlines=1
=${geotherm.cost.total_installed}/${geotherm.net_output}/1000
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.plant_size
Geothermal Costs
Plant Capacity
kW
n,exprlines=1
= ${geotherm.gross_output} * 1000
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.capital_total
Geothermal Costs
Total Capital Cost

n,exprlines=1
= ${geotherm.cost.expl_total} + ${geotherm.cost.conf_total} + ${geotherm.cost.prod_inj_total} + ${geotherm.cost.surf_total} + ${geotherm.cost.stim_total} + ${geotherm.cost.plant_total} + ${geotherm.cost.pumps_total}
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.sales_tax.value
Geothermal Costs
Sales Tax of

n,exprlines=1
=${fin.sales_tax}
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.prod_drill
Geothermal Costs


n,exprlines=1
= ${geotherm.cost.prod_per_well} * ${geotherm.cost.prod_num_wells}
min=0 max=0
0
V'3 type=2 datasrc=0 ---------------------------
0,0,0,0,0
geotherm.cost.plm.fixed
Geothermal Costs


n,exprlines=0
min=0 max=0
0
V'3 type=2 datasrc=0 ---------------------------
0,0,0,0,0
geotherm.cost.epc.percent
Geothermal Costs
Engineer, Procure, Construct

n,exprlines=0
min=0 max=0
16.0
V'3 type=2 datasrc=0 ---------------------------
0,1,1,0,0
geotherm.cost.pump_per_foot
Geothermal Costs
Installation and Casing Cost
$/ft
n,exprlines=0
min=0 max=0
50.0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.inj_num_wells
Geothermal Costs


n,exprlines=1
= ${geotherm.cost.inj_wells_drilled}
min=0 max=0
0
V'3 type=2 datasrc=0 ---------------------------
0,0,0,0,0
geotherm.recapitalization_escalation
Geothermal Costs
Escalation (above inflation)

n,exprlines=0
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.surf_non_drill
Geothermal Costs


n,exprlines=1
= ${geotherm.cost.surf_per_well} * ${geotherm.cost.surf_num_wells}
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.epc.total
Geothermal Costs


n,exprlines=1
=${geotherm.cost.epc.fixed}+${geotherm.cost.epc.nonfixed}
min=0 max=0
0
V'3 type=2 datasrc=0 ---------------------------
0,1,0,0,0
geotherm.cost.surf_per_well
Geothermal Costs


n,exprlines=0
min=0 max=0
125000.0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.prod_wells_drilled
Geothermal Costs
Number of Production Wells to be Drilled

n,exprlines=1
=( ${geotherm.cost.prod_req} - ${geotherm.cost.confirm_wells_num} )
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.confirm_wells_num
Geothermal Costs
Number of Confirmation Wells

n,exprlines=1
= ${geotherm.cost.conf_num_wells} * (${geotherm.cost.confirm_wells_percent}/100)
min=0 max=0
0
V'3 type=2 datasrc=0 ---------------------------
0,0,0,0,0
geotherm.recapitalization_cost
Geothermal Costs
Recapitalization Cost

n,exprlines=0
min=0 max=0
1250000.0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.surf_total
Geothermal Costs


n,exprlines=1
= ${geotherm.cost.surf_non_drill}
min=0 max=0
0
V'3 type=2 datasrc=0 ---------------------------
0,1,0,0,0
geotherm.cost.prod_inj_non_drill
Geothermal Costs


n,exprlines=0
min=0 max=0
250000.0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.pump_installation
Geothermal Costs


n,exprlines=1
=${geotherm.cost.pump_per_foot} * ${geotherm.cost.pump_depth}
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.prod_num_wells
Geothermal Costs


n,exprlines=1
= ${geotherm.cost.prod_wells_drilled}
min=0 max=0
0
V'3 type=2 datasrc=0 ---------------------------
0,1,0,0,0
geotherm.cost.plant_per_kW
Geothermal Costs
Cost
$/kW
n,exprlines=0
min=0 max=0
1800.0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.conf_drill
Geothermal Costs


n,exprlines=1
= ${geotherm.cost.conf_per_well} * ${geotherm.cost.conf_num_wells}
min=0 max=0
0
V'3 type=2 datasrc=0 ---------------------------
0,0,0,0,0
geotherm.cost.plm.percent
Geothermal Costs
Project, Land, Miscellaneous

n,exprlines=0
min=0 max=0
3.5
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.contingency
Geothermal Costs


n,exprlines=1
=${geotherm.cost.contingency_percent}/100*${geotherm.cost.capital_total}
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.total_direct
Geothermal Costs
Total Direct Cost

n,exprlines=1
=${geotherm.cost.contingency}+${geotherm.cost.capital_total}
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.stim_total
Geothermal Costs


n,exprlines=1
= ${geotherm.cost.stim_non_drill}
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.prod_inj_drill
Geothermal Costs


n,exprlines=1
= ${geotherm.cost.prod_drill} + ${geotherm.cost.inj_drill}
min=0 max=0
0
V'3 type=2 datasrc=0 ---------------------------
0,0,0,0,0
geotherm.cost.sales_tax.percent
Geothermal Costs


n,exprlines=0
min=0 max=0
80.0
V'3 type=2 datasrc=0 ---------------------------
0,0,1,0,0
geotherm.cost.other_per_pump
Geothermal Costs
Other pump installation costs

n,exprlines=0
min=0 max=0
10000.0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.prod_inj_total
Geothermal Costs


n,exprlines=1
= ${geotherm.cost.prod_inj_drill} + ${geotherm.cost.prod_inj_non_drill}
min=0 max=0
0
V'3 type=2 datasrc=0 ---------------------------
0,0,1,0,0
geotherm.cost.inj_prod_well_ratio
Geothermal Costs
Ratio of Injection Wells to Production Wells

n,exprlines=0
min=0 max=2
0.5
V'3 type=2 datasrc=0 ---------------------------
0,1,1,0,0
geotherm.cost.confirm_wells_percent
Geothermal Costs
% of Confirmation Wells Used for Production

n,exprlines=0
min=0 max=100
50.0
V'3 type=0 datasrc=0 ---------------------------
0,0,0,0,0
geotherm.cost.recap_use_calc
Geothermal Costs


n,exprlines=0
min=0 max=0
0
V'3 type=2 datasrc=0 ---------------------------
0,1,0,0,0
geotherm.cost.expl_num_wells
Geothermal Costs


n,exprlines=0
min=0 max=0
2.0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.prod_per_well
Geothermal Costs


n,exprlines=6
=?${geotherm.cost.prod_cost_curve}
[
580 * @exp(0.0001188 * ${geotherm.resource_depth} * 3.280839895) * 1000,
580 * @exp(0.0001490 * ${geotherm.resource_depth} * 3.280839895) * 1000,
580 * @exp(0.0001893 * ${geotherm.resource_depth} * 3.280839895) * 1000
]
min=0 max=0
0
V'3 type=2 datasrc=0 ---------------------------
0,0,0,0,0
geotherm.cost.contingency_percent
Geothermal Costs
Contingency

n,exprlines=0
min=0 max=0
5.0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.conf_total
Geothermal Costs


n,exprlines=1
= ${geotherm.cost.conf_drill} + ${geotherm.cost.conf_non_drill}
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.stim_num_wells
Geothermal Costs


n,exprlines=1
= ${geotherm.cost.prod_req} + ${geotherm.cost.inj_num_wells}
min=0 max=0
0
V'3 type=2 datasrc=0 ---------------------------
0,1,1,0,0
geotherm.cost.pump_per_hp
Geothermal Costs
Pump Cost
$/hp
n,exprlines=0
min=0 max=0
12479.200000000001
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.pump_size
Geothermal Costs
Pump Size
hp
n,exprlines=1
=${geotherm.pump_size_hp}
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.total_indirect
Geothermal Costs
Total Indirect Cost

n,exprlines=1
=${geotherm.cost.epc.total}+${geotherm.cost.plm.total}+${geotherm.cost.sales_tax.total}
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.inj_wells_drilled
Geothermal Costs
Number of Injection Wells to be Drilled

n,exprlines=1
=( ${geotherm.cost.prod_req} * ${geotherm.cost.inj_prod_well_ratio} )
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.expl_total
Geothermal Costs


n,exprlines=1
= ${geotherm.cost.expl_drill} + ${geotherm.cost.expl_non_drill}
min=0 max=0
0
V'3 type=2 datasrc=0 ---------------------------
0,1,0,0,0
geotherm.cost.conf_num_wells
Geothermal Costs


n,exprlines=0
min=0 max=0
2.0
V'3 type=0 datasrc=0 ---------------------------
0,0,1,0,0
geotherm.cost.inj_cost_curve
Geothermal Costs


n,exprlines=1
Low,Med,High
min=0 max=0
1
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.surf_num_wells
Geothermal Costs


n,exprlines=1
= ${geotherm.cost.prod_req} + ${geotherm.cost.inj_num_wells}
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.pump_depth
Geothermal Costs
Pump Depth
ft
n,exprlines=1
=${geotherm.pump_depth}
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.inj_per_well
Geothermal Costs


n,exprlines=6
=?${geotherm.cost.inj_cost_curve}
[
580 * @exp(0.0001188 * ${geotherm.resource_depth} * 3.280839895) * 1000,
580 * @exp(0.0001490 * ${geotherm.resource_depth} * 3.280839895) * 1000,
580 * @exp(0.0001893 * ${geotherm.resource_depth} * 3.280839895) * 1000
]
min=0 max=0
0
V'3 type=2 datasrc=0 ---------------------------
0,0,1,0,0
geotherm.cost.recap
Geothermal Costs


n,exprlines=0
min=0 max=0
0
V'3 type=2 datasrc=0 ---------------------------
0,0,0,0,0
geotherm.cost.plant
geotherm Fuel Costs
Direct Plant Cost

n,exprlines=0
min=0 max=0
100000.0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.pumps_total
Geothermal Costs
Total Pump Cost

n,exprlines=1
=${geotherm.cost.pump_total_per_pump} * ${geotherm.cost.num_pumps}
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.total_installed
Geothermal Costs
Total Installed Cost

n,exprlines=1
=${geotherm.cost.total_direct}+${geotherm.cost.total_indirect}
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
geotherm.cost.expl_drill
Geothermal Costs


n,exprlines=1
= ${geotherm.cost.expl_per_well} * ${geotherm.cost.expl_num_wells}
min=0 max=0
0
