Detail for 2026-06-09 10:44:18.784785 model
Nodes
Nodes
| Step | Node type | Count | Value | Power | CAPEX | OPEX |
|---|---|---|---|---|---|---|
| 1 | Gas lease unit | 1.00 | 1_890.00 Flow bottleneck | 53_284.00 | 2_414_015.00 | 140.00 |
CAPEX by nodes
Node values
Cost
capex
2_414_015.00
reg income
1_897_560.00
reg power cost
1_065_680.00
reg opex (include power)
1_065_820.00
bottleneck value
1890.0
bottleneck node
Gas lease unit
Balane
Project payback
Project paybeck is about 4.902367326327939 years.
| Year | Income | Opex | Balance |
|---|---|---|---|
| 0 | 0.00 | 0.00 | -2_414_015.00 |
| 1 | 0.00 | 0.00 | -2_414_015.00 |
| 2 | 1_897_560.00 | 1_065_820.00 | -750_535.00 |
| 3 | 1_897_560.00 | 1_065_820.00 | 81_205.00 |
| 4 | 1_897_560.00 | 1_065_820.00 | 912_945.00 |
| 5 | 1_897_560.00 | 1_065_820.00 | 1_744_685.00 |
| 6 | 1_897_560.00 | 1_065_820.00 | 2_576_425.00 |
| 7 | 1_897_560.00 | 1_065_820.00 | 3_408_165.00 |
| 8 | 1_897_560.00 | 1_065_820.00 | 4_239_905.00 |
| 9 | 1_897_560.00 | 1_065_820.00 | 5_071_645.00 |