You are on page 1of 1

Part A

Time Duration 1 2 3 4 5 6 Total Price for customer


Predicted Load 120 230 310 240 135 110 1145 24
Average cost 22.5 24.5 29.3 25.2 23.1 21.9 146.5
Load 110 225 330 250 125 105 1145
Spot Price 21.6 25.1 32 25.9 22.5 21.5 148.6
Load differences 10 5 -20 -10 10 5 0
Income From Customer 2640 5400 7920 6000 3000 2520 27480
Income from Sale in Spot Market 216 125.5 0 0 225 107.5 674
Cost of Buy From Spot Market 0 0 640 259 0 0 899
Cost of Predicted Energy 2700 5635 9083 6048 3118.5 2409 28993.5
Total Income 2856 5525.5 7920 6000 3225 2627.5 28154
Total Cost 2700 5635 9723 6307 3118.5 2409 29892.5
Total Profit 156 -109.5 -1803 -307 106.5 218.5 -1738.5
Part B
Time Duration 1 2 3 4 5 6 Total Price for customer when Profit is 0
Predicted Load 120 230 310 240 135 110 1145 25.52
Average cost 22.5 24.5 29.3 25.2 23.1 21.9 146.5 new price = (Total Cost A - Income spot Market A)/load A
Load 110 225 330 250 125 105 1145
Spot Price 21.6 25.1 32 25.9 22.5 21.5 148.6
Load differences 10 5 -20 -10 10 5 0
Income From Customer 2807 5742 8422 6380 3190 2679.6 29220.4
Income from Sale in Spot Market 216 125.5 0 0 225 107.5 674
Cost of Buy From Spot Market 0 0 640 259 0 0 899
Cost of Predicted Energy 2700 5635 9083 6048 3118.5 2409 28993.5
Total Income 3023 5867.5 8422 6380 3415 2787.1 29894.4
Total Cost 2700 5635 9723 6307 3118.5 2409 29892.5
Total Profit 323 232.5 -1301 73 296.5 378.1 1.9

You might also like