-
Notifications
You must be signed in to change notification settings - Fork 0
/
Copy pathFUELPRICE.inc
120 lines (109 loc) · 29.8 KB
/
FUELPRICE.inc
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
*Source: NETP 2016.
*Source: DEA
* Units: EUR2012/GJ 0.979950289975145
TABLE FUELPRICE1(YYY,RRR,FFF) 'Fuel prices (Money/GJ)'
** base year prices:
NUCLEAR NATGAS COAL LIGNITE FUELOIL HEAVYFUELOIL LIGHTOIL MUNIWASTE STRAW WOOD RECYCLEDWOOD WOODWASTE WOODCHIPS WOODPELLETS BIOOIL BIOGAS OTHERGAS WASTEHEAT SHALE PEAT RETORTGAS LNG
2015.DK1 0.757894626332395 6.90410858234304 2.52089414338028 1.26044707169014 11.962049306169 12.6004537695157 16.4668414679813 0.1 5.19179429884523 6.22904810912675 2.58643776824034 0.650553327323943 6.2 8.71133235811484 16.4668414679813 14.233777961889 0 0.0979950289975145 2.11429831380281 2.31922261190986 6.90410858234304 9.35
***REGION SPESIFIC PRICES: (If entered value is zero, the price will equal DK1A)
2015.DK2
2015.DE4-N
2015.DE4-W
2015.DE4-E
2015.DE4-S
2015.NL
2015.Fin
2015.UK
2015.NO1
2015.NO2
2015.NO3
2015.NO4
2015.NO5
2015.SE1
2015.SE2
2015.SE3
2015.SE4
2015.EE
* FUTURE PRICE DEVELOPMENT - SAME PRICE FOR ALL AREAS
* NUCLEAR NATGAS COAL LIGNITE FUELOIL HEAVYFUELOIL LIGHTOIL MUNIWASTE STRAW WOOD RECYCLEDWOOD WOODWASTE WOODCHIPS WOODPELLETS BIOOIL BIOGAS OTHERGAS WASTEHEAT SHALE PEAT RETORTGAS LNG
2016.DK1 0.757894626332395 4.0313959104814 2.10492692307692 1.26044707169014 11.962049306169 12.6004537695157 16.4668414679813 0.1 5.19179429884523 6.22904810912675 2.58643776824034 0.650553327323943 6.2 8.71133235811484 16.4668414679813 14.233777961889 0 0.0979950289975145 1.55045050097847 2.31922261190986 0 5.45958269825025
2017.DK1 0.757894626332395 4.43308361824846 2.15690042735043 1.13358917286197 10.3283472629268 12.6004537695157 14.8335460205686 0.1 5.18512167139545 6.23189427993379 2.58643776824034 0.650553327323943 6.2 8.69505738531997 14.8335460205686 12.7157886430583 0 0.0875441558902463 1.5887332293977 2.08583660573239 0 6.0035747318094
2018.DK1 0.757894626332395 4.83477132601551 2.20887393162393 1.0067312740338 8.69464521968451 12.6004537695157 13.200250573156 0.1 5.17844904394567 6.23474045074084 2.58643776824034 0.650553327323943 6.2 8.6787824125251 13.200250573156 12.7157886430583 0 0.0875441558902463 1.62701595781692 1.85245059955493 0 6.54756676536855
2019.DK1 0.757894626332395 5.23645903378257 2.26084743589744 0.879873375205633 7.06094317644226 12.6004537695157 11.5669551257433 0.1 5.17177641649589 6.23758662154788 2.58643776824034 0.650553327323943 6.2 8.66250743973023 11.5669551257433 12.7157886430583 0 0.0875441558902463 1.66529868623614 1.61906459337746 0.704907845451771 7.0915587989277
2020.DK1 0.757894626332395 5.63814674154962 2.31282094017094 0.753015476377465 5.42724113320001 12.6004537695157 9.9336596783306 0.1 5.16510378904611 6.24043279235492 2.58643776824034 0.650553327323943 6.2 8.64623246693536 9.9336596783306 12.7157886430583 0 0.0875441558902463 1.70358141465536 1.3856785872 0.688892487788112 7.63555083248684
2021.DK1 0.757894626332395 6.03983444931668 2.36479444444444 0.779200247802254 6.09454620870255 12.6004537695157 10.6009647538331 0.1 5.36461869167801 6.45104943207605 2.58643776824034 0.650553327323943 6.2 8.84683013983123 10.6009647538331 12.7157886430583 0 0.0875441558902463 1.74186414307458 1.43365689509014 0.690283963995887 8.17954286604599
2022.DK1 0.757894626332395 6.44152215708373 2.41676794871795 0.805385019227042 6.76185128420508 12.6004537695157 11.2682698293357 0.1 5.5641335943099 6.66166607179717 2.58643776824034 0.650553327323943 6.2 9.04742781272709 11.2682698293357 12.7157886430583 0 0.0875441558902463 1.7801468714938 1.48163520298028 0.704091231794566 8.72353489960514
2023.DK1 0.757894626332395 6.84320986485079 2.46874145299145 0.831569790651831 7.42915635970762 12.6004537695157 11.9355749048382 0.1 5.7636484969418 6.8722827115183 2.58643776824034 0.650553327323943 6.2 9.24802548562296 11.9355749048382 12.7157886430583 0 0.0875441558902463 1.81842959991302 1.52961351087042 0.718174686264839 9.26752693316429
2024.DK1 0.757894626332395 7.24489757261784 2.52071495726496 0.85775456207662 8.09646143521015 12.6004537695157 12.6028799803407 0.1 5.9631633995737 7.08289935123943 2.58643776824034 0.650553327323943 6.2 9.44862315851883 12.6028799803407 12.7157886430583 0 0.0875441558902463 1.85671232833225 1.57759181876056 0.732539830874559 9.81151896672344
2025.DK1 0.757894626332395 7.64658528038489 2.57268846153846 0.883939333501409 8.76376651071269 12.6004537695157 13.2701850558433 0.1 6.16267830220559 7.29351599096056 2.58643776824034 0.650553327323943 6.2 9.6492208314147 13.2701850558433 12.7157886430583 0 0.0875441558902463 1.89499505675147 1.6255701266507 0.747192310566192 10.3555110002826
2026.DK1 0.757894626332395 7.78209438661956 2.59273538461538 0.910124104926197 9.43107158621523 12.6004537695157 13.9374901313458 0.1 6.36219320483749 7.50413263068168 2.58643776824034 0.650553327323943 6.2 9.84981850431056 13.9374901313458 12.7157886430583 0 0.0875441558902463 1.90976125199888 1.67354843454085 0.762137870391444 10.5390263850977
2027.DK1 0.757894626332395 7.91760349285423 2.61278230769231 0.936308876350986 10.0983766617178 12.6004537695157 14.6047952068484 0.1 6.56170810746939 7.71474927040281 2.58643776824034 0.650553327323943 6.2 10.0504161772064 14.6047952068484 12.7157886430583 0 0.0875441558902463 1.9245274472463 1.72152674243099 0.777382370132839 10.7225417699129
2028.DK1 0.757894626332395 8.0531125990889 2.63282923076923 0.962493647775775 10.7656817372203 12.6004537695157 15.2721002823509 0.1 6.76122301010128 7.92536591012394 2.58643776824034 0.650553327323943 6.2 10.2510138501023 15.2721002823509 12.7157886430583 0 0.0875441558902463 1.93929364249371 1.76950505032113 0.792931786621638 10.906057154728
2029.DK1 0.757894626332395 8.18862170532357 2.65287615384615 0.988678419200563 11.4329868127228 12.6004537695157 15.9394053578534 0.1 6.96073791273318 8.13598254984507 2.58643776824034 0.650553327323943 6.2 10.4516115229982 15.9394053578534 12.7157886430583 0 0.0875441558902463 1.95405983774112 1.81748335821127 0.808792215973795 11.0895725395431
2030.DK1 0.757894626332395 8.32413081155824 2.67292307692308 1.01486319062535 12.1002918882254 12.6004537695157 16.606710433356 0.1 7.16025281536508 8.3465991895662 2.58643776824034 0.650553327323943 6.2 10.652209195894 16.606710433356 12.7157886430583 0 0.0875441558902463 1.96882603298854 1.86546166610141 0.824969876060065 11.2730879243583
2031.DK1 0.757894626332395 8.42092303029729 2.67960538461538 1.01226097731606 12.0723180951504 12.6004537695157 16.5785740019492 0.1 7.34034023507141 8.53249480284901 2.58643776824034 0.650553327323943 6.2 10.8314321817271 16.5785740019492 12.7157886430583 0 0.0875441558902463 1.97374809807101 1.86074515447831 0.841471135831104 11.4041703420834
2032.DK1 0.757894626332395 8.51771524903634 2.68628769230769 1.00965876400676 12.0443443020755 12.6004537695157 16.5504375705424 0.1 7.52042765477774 8.71839041613183 2.58643776824034 0.650553327323943 6.2 11.0106551675601 16.5504375705424 12.7157886430583 0 0.0875441558902463 1.97867016315348 1.85602864285521 0.858302468444131 11.5352527598085
2033.DK1 0.757894626332395 8.61450746777539 2.69297 1.00705655069747 12.0163705090006 12.6004537695157 16.5223011391357 0.1 7.70051507448407 8.90428602941465 2.58643776824034 0.650553327323943 6.2 11.1898781533931 16.5223011391357 12.7157886430583 0 0.0875441558902463 1.98359222823595 1.85131213123211 0.875470476590214 11.6663351775335
2034.DK1 0.757894626332395 8.71129968651444 2.69965230769231 1.00445433738817 11.9883967159256 12.6004537695157 16.4941647077289 0.1 7.8806024941904 9.09018164269746 2.58643776824034 0.650553327323943 6.2 11.3691011392262 16.4941647077289 12.7157886430583 0 0.0875441558902463 1.98851429331842 1.84659561960901 0.892981895022908 11.7974175952586
2035.DK1 0.757894626332395 8.80809190525349 2.70633461538462 1.00185212407887 11.9604229228507 12.6004537695157 16.4660282763222 0.1 8.06068991389674 9.27607725598028 2.58643776824034 0.650553327323943 6.2 11.5483241250592 16.4660282763222 12.7157886430583 0 0.0875441558902463 1.99343635840089 1.84187910798592 0.910843593250775 11.9285000129837
2036.DK1 0.757894626332395 8.90488412399254 2.71301692307692 0.999249910769578 11.9324491297758 12.6004537695157 16.4378918449154 0.1 8.24077733360307 9.4619728692631 2.58643776824034 0.650553327323943 6.2 11.7275471108923 16.4378918449154 12.7157886430583 0 0.0875441558902463 1.99835842348337 1.83716259636282 0.929062578153821 12.0595824307088
2037.DK1 0.757894626332395 9.00167634273159 2.71969923076923 0.996647697460282 11.9044753367009 12.6004537695157 16.4097554135086 0.1 8.4208647533094 9.64786848254591 2.58643776824034 0.650553327323943 6.2 11.9067700967253 16.4097554135086 12.7157886430583 0 0.0875441558902463 2.00328048856584 1.83244608473972 0.947645996839905 12.1906648484339
2038.DK1 0.757894626332395 9.09846856147064 2.72638153846154 0.994045484150987 11.8765015436259 12.6004537695157 16.3816189821019 0.1 8.60095217301573 9.83376409582873 2.58643776824034 0.650553327323943 6.2 12.0859930825583 16.3816189821019 12.7157886430583 0 0.0875441558902463 2.00820255364831 1.82772957311662 0.966601139354832 12.321747266159
2039.DK1 0.757894626332395 9.19526078020968 2.73306384615385 0.991443270841691 11.848527750551 12.6004537695157 16.3534825506951 0.1 8.78103959272206 10.0196597091115 2.58643776824034 0.650553327323943 6.2 12.2652160683914 16.3534825506951 12.7157886430583 0 0.0875441558902463 2.01312461873078 1.82301306149352 0.985935441591449 12.4528296838841
2040.DK1 0.757894626332395 9.29205299894873 2.73974615384615 0.988841057532395 11.8205539574761 12.6004537695157 16.3253461192884 0.1 8.96112701242839 10.2055553223944 2.58643776824034 0.650553327323943 6.2 12.4444390542244 16.3253461192884 12.7157886430583 0 0.0875441558902463 2.01804668381325 1.81829654987042 1.00565648822215 12.5839121016092
2041.DK1 0.757894626332395 9.38884521768778 2.74642846153846 0.986238844223099 11.7924175260693 12.6004537695157 16.2973723262134 0.1 9.01563536073767 10.2619908235397 2.58643776824034 0.650553327323943 6.2 12.4994798759763 16.2973723262134 12.7157886430583 0 0.0875441558902463 2.02296874889572 1.81374267657915 1.02577201560213 12.7149945193343
2042.DK1 0.757894626332395 9.48563743642683 2.75311076923077 0.983636630913804 11.7642810946625 12.6004537695157 16.2693985331385 0.1 9.07014370904694 10.3184263246851 2.58643776824034 0.650553327323943 6.2 12.5545206977281 16.2693985331385 12.7157886430583 0 0.0875441558902463 2.02789081397819 1.80918880328789 1.04628991489503 12.8460769370594
2043.DK1 0.757894626332395 9.58242965516589 2.75979307692308 0.981034417604508 11.7361446632558 12.6004537695157 16.2414247400636 0.1 9.12465205735621 10.3748618258304 2.58643776824034 0.650553327323943 6.2 12.6095615194799 16.2414247400636 12.7157886430583 0 0.0875441558902463 2.03281287906067 1.80463492999662 1.0672182350933 12.9771593547845
2044.DK1 0.757894626332395 9.67922187390494 2.76647538461539 0.978432204295212 11.708008231849 12.6004537695157 16.2134509469886 0.1 9.17916040566548 10.4312973269758 2.58643776824034 0.650553327323943 6.2 12.6646023412318 16.2134509469886 12.7157886430583 0 0.0875441558902463 2.03773494414314 1.80008105670535 1.08856518625502 13.1082417725096
2045.DK1 0.757894626332395 9.77601409264398 2.77315769230769 0.975829990985916 11.6798718004423 12.6004537695157 16.1854771539137 0.1 9.23366875397475 10.4877328281211 2.58643776824034 0.650553327323943 6.2 12.7196431629836 16.1854771539137 12.7157886430583 0 0.0875441558902463 2.04265700922561 1.79552718341408 1.11033914262375 13.2393241902347
2046.DK1 0.757894626332395 9.87280631138302 2.77984 0.97322777767662 11.6517353690355 12.6004537695157 16.1575033608388 0.1 9.28817710228402 10.5441683292665 2.58643776824034 0.650553327323943 6.2 12.7746839847355 16.1575033608388 12.7157886430583 0 0.0875441558902463 2.04757907430808 1.79097331012282 1.13254864599419 13.3704066079598
2047.DK1 0.757894626332395 9.96959853012208 2.78652230769231 0.970625564367324 11.6235989376287 12.6004537695157 16.1295295677639 0.1 9.3426854505933 10.6006038304118 2.58643776824034 0.650553327323943 6.2 12.8297248064873 16.1295295677639 12.7157886430583 0 0.0875441558902463 2.05250113939055 1.78641943683155 1.15520240905441 13.5014890256849
2048.DK1 0.757894626332395 10.0663907488611 2.79320461538461 0.968023351058029 11.595462506222 12.6004537695157 16.1015557746889 0.1 9.39719379890257 10.6570393315572 2.58643776824034 0.650553327323943 6.2 12.8847656282392 16.1015557746889 12.7157886430583 0 0.0875441558902463 2.05742320447302 1.78186556354028 1.17830931878662 13.63257144341
2049.DK1 0.757894626332395 10.1631829676002 2.79988692307693 0.965421137748733 11.5673260748152 12.6004537695157 16.073581981614 0.1 9.45170214721184 10.7134748327025 2.58643776824034 0.650553327323943 6.2 12.939806449991 16.073581981614 12.7157886430583 0 0.0875441558902463 2.0623452695555 1.77731169024902 1.20187843995576 13.7636538611351
2050.DK1 0.757894626332395 10.2599751863392 2.80656923076923 0.962818924439437 11.5391896434085 12.6004537695157 16.0456081885391 0.1 9.50621049552111 10.7699103338479 2.58643776824034 0.650553327323943 6.2 12.9948472717428 16.0456081885391 12.7157886430583 0 0.0875441558902463 2.06726733463797 1.77275781695775 1.22591901863906 13.8947362788602
2016.EE 2.78
2017.EE 2.81405437705408
2018.EE 2.84727815954586
2019.EE 2.88133253659994
2020.EE 2.91455631909172
2021.EE 2.9494412907081
2022.EE 2.98349566776217
2023.EE 3.01838063937855
2024.EE 3.05243501643263
2025.EE 3.087319988049
2026.EE 3.12054377054078
2027.EE 3.15293695847027
2028.EE 3.18616074096205
2029.EE 3.21938452345384
2030.EE 3.25260830594562
2031.EE 3.28084852106364
2032.EE 3.30908873618165
2033.EE 3.33732895129967
2034.EE 3.36639976097998
2035.EE 3.394639976098
2036.EE 3.42204959665372
2037.EE 3.44945921720944
2038.EE 3.47686883776516
2039.EE 3.50427845832088
2040.EE 3.53168807887661
2041.EE 3.56075888855692
2042.EE 3.58899910367493
2043.EE 3.61723931879295
2044.EE 3.64547953391097
2045.EE 3.67371974902898
2046.EE 3.70528234239618
2047.EE 3.73684493576337
2048.EE 3.76840752913056
2049.EE 3.79913952793546
2050.EE 3.83070212130266
;
FUELPRICE1(YYY,'LT','WOODCHIPS')=FUELPRICE1(YYY,'EE','WOODCHIPS');
FUELPRICE1(YYY,'LV','WOODCHIPS')=FUELPRICE1(YYY,'EE','WOODCHIPS');
FUELPRICE1(YYY,'EE','PEAT')=FUELPRICE1(YYY,'DK1','COAL')*0.9;
PARAMETER FUELPRICE(YYY,AAA,FFF);
FUELPRICE(YYY,AAA,FFF) = SUM(RRR, FUELPRICE1(YYY,RRR,FFF)*RRRAAA(RRR,AAA));
* Unless other values are assigned in the TABLE FUELPRICE above,
* the values for 'DK1_large' are used for all A:
FUELPRICE('2015',AAA,FFF)$(FUELPRICE('2015',AAA,FFF) EQ 0)=FUELPRICE('2015','DK1_large',FFF);
FUELPRICE(YYY,IA,FFF)$((YYY.val > 2014) and (FUELPRICE(YYY,IA,FFF) EQ 0))=FUELPRICE(YYY,'DK1_large',FFF);
*FUELPRICE(YYY,AAA,'NATGAS')=0.5*FUELPRICE(YYY,AAA,'NATGAS');