symtab definition nvars=41
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
csp.pt.cost.contingency
Tower Capital Costs


n,exprlines=9
=${csp.pt.cost.contingency_percent}/100*(
	 ${csp.pt.cost.site_improvements}
	+${csp.pt.cost.heliostats}
	+${csp.pt.cost.bop}
	+${csp.pt.cost.power_block}
	+${csp.pt.cost.fixed_sf}
	+${csp.pt.cost.storage}
	+${csp.pt.cost.tower}
	+${csp.pt.cost.receiver} )
min=0 max=0
0
V'3 type=2 datasrc=0 ---------------------------
0,0,1,0,0
csp.pt.cost.receiver.ref_cost
Tower Capital Costs
Receiver Reference Cost

n,exprlines=0
min=0 max=0
55402800.0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
csp.pt.cost.receiver
Tower Capital Costs
Total Receiver Cost

n,exprlines=2
=${csp.pt.cost.receiver.ref_cost} *
@pow( ${csp.pt.cost.receiver.area} / ${csp.pt.cost.receiver.ref_area}, ${csp.pt.cost.receiver.scaling_exp} )
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
csp.pt.cost.storage_mwht
Tower Capital Costs
Storage System
MWht
n,exprlines=1
=${csp.pt.pwrb.design_gross_output} / ${csp.pt.pwrb.cycle_eff} * ${csp.pt.tes.full_load_ts_hours}
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
csp.pt.cost.sales_tax.total
Tower Capital Costs


n,exprlines=1
=${csp.pt.cost.sales_tax.value}/100*${csp.pt.cost.total_direct}*${csp.pt.cost.sales_tax.percent}/100
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
csp.pt.cost.epc.nonfixed
Tower Capital Costs


n,exprlines=1
=${csp.pt.cost.epc.percent}/100*${csp.pt.cost.total_direct}
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
csp.pt.cost.site_improvements_m2
Tower Capital Costs
Site Improvements
m2
n,exprlines=1
=${csp.pt.sf.total_reflective_area}
min=0 max=0
0
V'3 type=2 datasrc=0 ---------------------------
0,0,1,1,0
csp.pt.cost.heliostats_per_m2
Tower Capital Costs
Heliostat Field Cost per m2
$/m2
n,exprlines=0
min=0 max=0
211.22
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
csp.pt.cost.total_indirect
Tower Capital Costs
Total Indirect Cost

n,exprlines=1
=${csp.pt.cost.epc.total}+${csp.pt.cost.plm.total}+${csp.pt.cost.sales_tax.total}
min=0 max=0
0
V'3 type=2 datasrc=0 ---------------------------
0,0,1,0,0
csp.pt.cost.tower.scaling_exp
Tower Capital Costs
Tower Cost Scaling Exponent

n,exprlines=0
min=0 max=0
0.01298
V'3 type=2 datasrc=0 ---------------------------
0,0,1,1,0
csp.pt.cost.site_improvements_per_m2
Tower Capital Costs
Site Improvements Cost per m2
$/m2
n,exprlines=0
min=0 max=0
3.0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
csp.pt.cost.sales_tax.value
Tower Capital Costs
Sales Tax of

n,exprlines=1
=${fin.sales_tax}
min=0 max=0
0
V'3 type=2 datasrc=0 ---------------------------
0,0,1,1,0
csp.pt.cost.power_block_per_kwe
Tower Capital Costs
Power Block Cost per MWe
$/MWe
n,exprlines=0
min=0 max=0
730.98000000000002
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
csp.pt.cost.power_block
Tower Capital Costs


n,exprlines=1
=${csp.pt.cost.power_block_mwe}*${csp.pt.cost.power_block_per_kwe}*1000
min=0 max=0
0
V'3 type=2 datasrc=0 ---------------------------
0,0,1,0,0
csp.pt.cost.epc.percent
Tower Capital Costs
Engineer,Procure,Construct

n,exprlines=0
min=0 max=0
15.0
V'3 type=2 datasrc=0 ---------------------------
0,0,1,1,0
csp.pt.cost.sales_tax.percent
Tower Capital Costs
Sales Tax Percentage of Direct Cost
%
n,exprlines=0
min=0 max=0
80.0
V'3 type=2 datasrc=0 ---------------------------
0,0,1,0,0
csp.pt.cost.contingency_percent
Tower Capital Costs
Contingency

n,exprlines=0
min=0 max=100
8.8499999999999996
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
csp.pt.cost.bop
Tower Capital Costs


n,exprlines=1
=${csp.pt.cost.bop_mwe}*${csp.pt.cost.bop_per_kwe}*1000
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
csp.pt.cost.total_direct
Tower Capital Costs
Total Direct Cost

n,exprlines=9
=${csp.pt.cost.contingency}
+${csp.pt.cost.site_improvements}
+${csp.pt.cost.heliostats}
+${csp.pt.cost.power_block}
+${csp.pt.cost.bop}
+${csp.pt.cost.fixed_sf}
+${csp.pt.cost.storage}
+${csp.pt.cost.tower}
+${csp.pt.cost.receiver}
min=0 max=0
0
V'3 type=2 datasrc=0 ---------------------------
0,0,0,0,0
csp.pt.cost.fixed_sf
Tower Capital Costs
Fixed Solar Field Cost

n,exprlines=0
min=0 max=0
0
V'3 type=2 datasrc=0 ---------------------------
0,0,1,0,0
csp.pt.cost.receiver.ref_area
Tower Capital Costs
Receiver Reference Area
m2
n,exprlines=0
min=0 max=0
1110.0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
csp.pt.cost.epc.total
Tower Capital Costs


n,exprlines=1
=${csp.pt.cost.epc.fixed}+${csp.pt.cost.epc.nonfixed}
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
csp.pt.cost.installed_per_capacity
Tower Capital Costs
Estimated Total Installed Cost per Net Capacity ($/kW)

n,exprlines=1
=0.001*${csp.pt.cost.total_installed}/${csp.pt.pwrb.nameplate_capacity}
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
csp.pt.cost.receiver.area
Tower Capital Costs
Area
m2
n,exprlines=1
=${csp.pt.rec.height}*${csp.pt.rec.diameter}*3.1415926
min=0 max=0
0
V'3 type=2 datasrc=0 ---------------------------
0,0,1,0,0
csp.pt.cost.receiver.scaling_exp
Tower Capital Costs
Receiver Cost Scaling Exponent

n,exprlines=0
min=0 max=0
0.69999999999999996
V'3 type=2 datasrc=0 ---------------------------
0,0,1,1,0
csp.pt.cost.bop_per_kwe
Tower Capital Costs
Balance of Plant Cost per kWe
$/kWe
n,exprlines=0
min=0 max=0
100.0
V'3 type=2 datasrc=0 ---------------------------
0,0,1,0,0
csp.pt.cost.tower.fixed
Tower Capital Costs
Fixed Tower Cost

n,exprlines=0
min=0 max=0
899272.0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
csp.pt.cost.plm.nonfixed
Tower Capital Costs


n,exprlines=1
=${csp.pt.cost.plm.percent}/100*${csp.pt.cost.total_direct}
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
csp.pt.cost.total_installed
Tower Capital Costs
Total Installed Cost

n,exprlines=1
=${csp.pt.cost.total_direct}+${csp.pt.cost.total_indirect}
min=0 max=0
0
V'3 type=2 datasrc=0 ---------------------------
0,0,1,0,0
csp.pt.cost.plm.percent
Tower Capital Costs
Project,Land,Management

n,exprlines=0
min=0 max=0
3.5
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
csp.pt.cost.storage
Tower Capital Costs


n,exprlines=1
=${csp.pt.cost.storage_mwht}*${csp.pt.cost.storage_per_kwht}*1000
min=0 max=0
0
V'3 type=2 datasrc=0 ---------------------------
0,0,1,1,0
csp.pt.cost.epc.fixed
Tower Capital Costs
EPC Fixed Cost
$
n,exprlines=0
min=0 max=0
0
V'3 type=2 datasrc=0 ---------------------------
0,0,1,1,0
csp.pt.cost.storage_per_kwht
Tower Capital Costs
Storage System Cost per kWht
$/kWht
n,exprlines=0
min=0 max=0
40.0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
csp.pt.cost.site_improvements
Tower Capital Costs


n,exprlines=1
=${csp.pt.cost.site_improvements_m2}*${csp.pt.cost.site_improvements_per_m2}
min=0 max=0
0
V'3 type=2 datasrc=0 ---------------------------
0,0,1,1,0
csp.pt.cost.plm.fixed
Tower Capital Costs
PLM Fixed Cost
$
n,exprlines=0
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
csp.pt.cost.heliostats
Tower Capital Costs


n,exprlines=1
=${csp.pt.cost.heliostats_m2}*${csp.pt.cost.heliostats_per_m2}
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
csp.pt.cost.tower
Tower Capital Costs
Total Tower Cost

n,exprlines=17
=?${csp.pt.sf.use_round_heliostats}
[
  /* NO: rectangular heliostats */
${csp.pt.cost.tower.fixed} * 
@exp(
  ${csp.pt.cost.tower.scaling_exp}
  * ( ${csp.pt.twr.height}
      -${csp.pt.rec.height}/2
      +${csp.pt.sf.heliostat_height}/2 ))
, /* YES: round heliostats */
${csp.pt.cost.tower.fixed} * 
@exp(
  ${csp.pt.cost.tower.scaling_exp}
  * ( ${csp.pt.twr.height}
      -${csp.pt.rec.height}/2
      +(3.1415926/4*${csp.pt.sf.heliostat_width})/2 ))
]
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
csp.pt.cost.heliostats_m2
Tower Capital Costs
Heliostat Field
m2
n,exprlines=1
=${csp.pt.sf.total_reflective_area}
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
csp.pt.cost.power_block_mwe
Tower Capital Costs
Power Block
MWe, Gross
n,exprlines=1
=${csp.pt.pwrb.design_gross_output}
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
csp.pt.cost.bop_mwe
Tower Capital Costs
Balance of Plant
MWe, Gross
n,exprlines=1
=${csp.pt.pwrb.design_gross_output}
min=0 max=0
0
V'3 type=2 datasrc=1 ---------------------------
0,0,0,0,0
csp.pt.cost.plm.total
Tower Capital Costs


n,exprlines=1
=${csp.pt.cost.plm.fixed}+${csp.pt.cost.plm.nonfixed}
min=0 max=0
0
