Present 8.33 B 8.33 B 8.33 B
Future 8.33 B 8.33 B 8.33 B
Edges 8.33 B Outputs
Node MJ Type
industry_locally_available_electricity 3.08 B Share
Reversed
37.03 %
60.38 %
Node MJ Type
industry_locally_available_steam_hot_water 215.79 M Share
Reversed
2.59 %
Inputs Edges 8.33 B
100.0 %
Type MJ Node
Share
Reversed
8.33 B energy_distribution_coal_gas
Edges 8.33 B Outputs
Node MJ Type
industry_locally_available_electricity 3.08 B Share
Reversed
37.03 %
60.38 %
Node MJ Type
industry_locally_available_steam_hot_water 215.79 M Share
Reversed
2.59 %
Inputs Edges 8.33 B
100.0 %
Type MJ Node
Share
Reversed
8.33 B energy_distribution_coal_gas
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 129.6 129.6 0% MWe
heat_output_capacity 9.07 9.07 0% MWth
hydrogen_output_capacity 0 0 MW
free_co2_factor 0 0
ccs_capture_rate - -
construction_time 2.5 2.5 0%
electrical_efficiency_when_using_coal - -
electrical_efficiency_when_using_wood_pellets - -
full_load_hours 5,320 5,320 0%
households_supplied_per_unit - -
land_use_per_unit - -
takes_part_in_ets 1 1 0% yes=1 / no=0
technical_lifetime 30 30 0% year
typical_input_capacity 350 350 0% MWinput
output_capacity - - MW
input_efficiency - -
output_efficiency - -
cost
initial_investment 169.05 M 169.05 M 0% euro / unit
ccs_investment 0 0 euro / unit
cost_of_installing 0 0 euro / unit
decommissioning_costs 0 0 euro / unit
fixed_operation_and_maintenance_costs_per_year 1,610 K 1,610 K 0% euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 328.7 328.7 0% euro / full load hour
variable_operation_and_maintenance_costs_for_ccs_per_full_load_hour 0 0 euro / full load hour
fixed_costs_per_mw_input_capacity - - euro / MWinput
costs_per_mj - -
wacc 0.04 0.04 0%
profitability - - profitable / unprofitable / conditionally_profitable
profit_per_mwh_electricity - - eur/MWh
marginal_costs 40.48 40.48 0% euro / MWh
max_consumption_price 40.48 40.48 0% euro / MWh
merit_order
merit_order_full_load_hours - -
merit_order_capacity_factor - -
merit_order_position - -
security_of_supply
availability 0.9 0.9 0%
part_load_operating_point - -
part_load_efficiency_penalty - -
forecasting_error 0 0
misc
demand_expected_value 8.33 B 8.33 B 0%
excel_id - -
max_demand - -
Node Calculations Present Future Change Unit
demand
demand 8.33 B 8.33 B 0%
preset_demand - -
demand_of_sustainable 0 0
weighted_carrier_cost_per_mj 0.003 0.003 0%
weighted_carrier_co2_per_mj 0.093 0.093 0%
sustainability_share 0 0
final_demand 0 0
primary_demand 19.35 B 19.35 B 0%
primary_demand_of_fossil 19.35 B 19.35 B 0%
primary_demand_of_sustainable 0 0
primary_demand_of_coal 19.35 B 19.35 B 0%
technical
input_capacity 350 350 0%
electric_based_input_capacity 350 350 0% MWinput
heat_based_input_capacity 350 350 0% MWinput
cooling_based_input_capacity - - MWinput
number_of_units 1.24 1.24 0%
costs_per_plant
total_costs_per(:plant) 38.82 M 38.82 M 0% euro / plant
fixed_costs_per(:plant) 10.91 M 10.91 M 0%
cost_of_capital_per(:plant) 3,663 K 3,663 K 0%
depreciation_costs_per(:plant) 5,635 K 5,635 K 0%
variable_costs_per(:plant) 27.91 M 27.91 M 0%
fuel_costs_per(:plant) 16.91 M 16.91 M 0%
co2_emissions_costs_per(:plant) 9,256 K 9,256 K 0%
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 1,610 K 1,610 K 0%
variable_operation_and_maintenance_costs_per(:plant) 1,749 K 1,749 K 0%
total_initial_investment_per(:plant) 169.05 M 169.05 M 0%
costs_per_node
total_costs_per(:node) 48.23 M 48.23 M 0%
fixed_costs_per(:node) 13.55 M 13.55 M 0%
cost_of_capital_per(:node) 4,551 K 4,551 K 0%
depreciation_costs_per(:node) 7,001 K 7,001 K 0%
variable_costs_per(:node) 34.68 M 34.68 M 0%
fuel_costs_per(:node) 21 M 21 M 0%
co2_emissions_costs_per(:node) 11.5 M 11.5 M 0%
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 2,000 K 2,000 K 0%
variable_operation_and_maintenance_costs_per(:node) 2,173 K 2,173 K 0%
total_initial_investment_per(:node) 210.04 M 210.04 M 0%
costs_per_mw_electricity
total_costs_per(:mw_electricity) 300 K 300 K 0%
fixed_costs_per(:mw_electricity) 84,166.1 84,166.1 0%
cost_of_capital_per(:mw_electricity) 28,262.4 28,262.4 0%
depreciation_costs_per(:mw_electricity) 43,480.7 43,480.7 0%
variable_costs_per(:mw_electricity) 215 K 215 K 0%
fuel_costs_per(:mw_electricity) 130 K 130 K 0%
co2_emissions_costs_per(:mw_electricity) 71,419.2 71,419.2 0%
captured_biogenic_co2_costs_per(:mw_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mw_electricity) 12,423 12,423 0%
variable_operation_and_maintenance_costs_per(:mw_electricity) 13,493.2 13,493.2 0%
total_initial_investment_per(:mw_electricity) 1,304 K 1,304 K 0%
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 56.3 56.3 0%
fixed_costs_per(:mwh_electricity) 15.82 15.82 0%
cost_of_capital_per(:mwh_electricity) 5.31 5.31 0%
depreciation_costs_per(:mwh_electricity) 8.17 8.17 0%
variable_costs_per(:mwh_electricity) 40.48 40.48 0%
fuel_costs_per(:mwh_electricity) 24.52 24.52 0%
co2_emissions_costs_per(:mwh_electricity) 13.42 13.42 0%
captured_biogenic_co2_costs_per(:mwh_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 2.34 2.34 0%
variable_operation_and_maintenance_costs_per(:mwh_electricity) 2.54 2.54 0%
total_initial_investment_per(:mwh_electricity) 245.2 245.2 0%
costs_per_mw_heat
total_costs_per(:mw_heat) 4,281 K 4,281 K 0%
fixed_costs_per(:mw_heat) 1,203 K 1,203 K 0%
cost_of_capital_per(:mw_heat) 404 K 404 K 0%
depreciation_costs_per(:mw_heat) 621 K 621 K 0%
variable_costs_per(:mw_heat) 3,078 K 3,078 K 0%
fuel_costs_per(:mw_heat) 1,864 K 1,864 K 0%
co2_emissions_costs_per(:mw_heat) 1,021 K 1,021 K 0%
captured_biogenic_co2_costs_per(:mw_heat) 0 0
fixed_operation_and_maintenance_costs_per(:mw_heat) 178 K 178 K 0%
variable_operation_and_maintenance_costs_per(:mw_heat) 193 K 193 K 0%
total_initial_investment_per(:mw_heat) 18.64 M 18.64 M 0%
costs_per_mwh_heat
total_costs_per(:mwh_heat) 804.6 804.6 0%
fixed_costs_per(:mwh_heat) 226.1 226.1 0%
cost_of_capital_per(:mwh_heat) 75.92 75.92 0%
depreciation_costs_per(:mwh_heat) 116.8 116.8 0%
variable_costs_per(:mwh_heat) 578.5 578.5 0%
fuel_costs_per(:mwh_heat) 350.4 350.4 0%
co2_emissions_costs_per(:mwh_heat) 191.9 191.9 0%
captured_biogenic_co2_costs_per(:mwh_heat) 0 0
fixed_operation_and_maintenance_costs_per(:mwh_heat) 33.37 33.37 0%
variable_operation_and_maintenance_costs_per(:mwh_heat) 36.25 36.25 0%
total_initial_investment_per(:mwh_heat) 3,504 3,504 0%