Present 0 0 0
Future 0 0 0
Edges 0 Outputs
Node MJ Type
energy_hydrogen_curtailed_electricity 0 Inversed flexible
energy_hydrogen_electrolysis_solar_electricity 0 Share
17.0 %
83.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 environment_sun_solar_radiation
Edges 0 Outputs
Node MJ Type
energy_hydrogen_curtailed_electricity 0 Inversed flexible
energy_hydrogen_electrolysis_solar_electricity 0 Share
17.0 %
83.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 environment_sun_solar_radiation
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 2020{class: "change"}MWe
heat_output_capacity 00{class: "change"}MWth
hydrogen_output_capacity 00{class: "change"}MW
free_co2_factor 00{class: "change"}
ccs_capture_rate --{class: "change"}
construction_time 0.50.5{class: "change"}
electrical_efficiency_when_using_coal --{class: "change"}
electrical_efficiency_when_using_wood_pellets --{class: "change"}
full_load_hours 867867{class: "change"}
households_supplied_per_unit --{class: "change"}
land_use_per_unit 0.20.2{class: "change"}
takes_part_in_ets 00{class: "change"}yes=1 / no=0
technical_lifetime 2525{class: "change"}year
typical_input_capacity --{class: "change"}MWinput
output_capacity --{class: "change"}MW
input_efficiency --{class: "change"}
output_efficiency --{class: "change"}
cost
initial_investment 17.42 M17.42 M{class: "change"}euro / unit
ccs_investment 00{class: "change"}euro / unit
cost_of_installing 00{class: "change"}euro / unit
decommissioning_costs 00{class: "change"}euro / unit
fixed_operation_and_maintenance_costs_per_year 318 K318 K{class: "change"}euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 00{class: "change"}euro / full load hour
variable_operation_and_maintenance_costs_for_ccs_per_full_load_hour 00{class: "change"}euro / full load hour
fixed_costs_per_mw_input_capacity --{class: "change"}euro / MWinput
costs_per_mj --{class: "change"}
wacc 0.040.04{class: "change"}
profitability --{class: "change"}profitable / unprofitable / conditionally_profitable
profit_per_mwh_electricity --{class: "change"}eur/MWh
marginal_costs 00{class: "change"}euro / MWh
max_consumption_price 00{class: "change"}euro / MWh
capital_expenditures 1,052 K1,052 K{class: "change"}euro / unit / year
operating_expenses 318 K318 K{class: "change"}euro / unit / year
operating_expenses_including_fuel 318 K318 K{class: "change"}euro / unit / year
revenue 00{class: "change"}euro / unit / year
merit_order
merit_order_full_load_hours --{class: "change"}
merit_order_capacity_factor --{class: "change"}
merit_order_position --{class: "change"}
security_of_supply
availability 11{class: "change"}
part_load_operating_point --{class: "change"}
part_load_efficiency_penalty --{class: "change"}
forecasting_error --{class: "change"}
misc
demand_expected_value --{class: "change"}
excel_id --{class: "change"}
max_demand --{class: "change"}
Node Calculations Present Future Change Unit
demand
demand 00{class: "change"}
preset_demand 00{class: "change"}
demand_of_sustainable 00{class: "change"}
weighted_carrier_cost_per_mj 00{class: "change"}
weighted_carrier_co2_per_mj 00{class: "change"}
sustainability_share 11{class: "change"}
primary_demand 00{class: "change"}
primary_demand_of_fossil 00{class: "change"}
primary_demand_of_sustainable 00{class: "change"}
technical
input_capacity 117.6117.6{class: "change"}
electric_based_input_capacity 117.6117.6{class: "change"}MWinput
heat_based_input_capacity --{class: "change"}MWinput
cooling_based_input_capacity --{class: "change"}MWinput
number_of_units 00{class: "change"}
costs_per_plant
total_costs_per(:plant) 1,370 K1,370 K{class: "change"}euro / plant
fixed_costs_per(:plant) 1,370 K1,370 K{class: "change"}
cost_of_capital_per(:plant) 355 K355 K{class: "change"}
depreciation_costs_per(:plant) 697 K697 K{class: "change"}
variable_costs_per(:plant) 00{class: "change"}
fuel_costs_per(:plant) 00{class: "change"}
co2_emissions_costs_per(:plant) 00{class: "change"}
captured_biogenic_co2_costs_per(:plant) 00{class: "change"}
fixed_operation_and_maintenance_costs_per(:plant) 318 K318 K{class: "change"}
variable_operation_and_maintenance_costs_per(:plant) 00{class: "change"}
total_initial_investment_per(:plant) 17.42 M17.42 M{class: "change"}
costs_per_node
total_costs_per(:node) 00{class: "change"}
fixed_costs_per(:node) 00{class: "change"}
cost_of_capital_per(:node) 00{class: "change"}
depreciation_costs_per(:node) 00{class: "change"}
variable_costs_per(:node) 00{class: "change"}
fuel_costs_per(:node) 00{class: "change"}
co2_emissions_costs_per(:node) 00{class: "change"}
captured_biogenic_co2_costs_per(:node) 00{class: "change"}
fixed_operation_and_maintenance_costs_per(:node) 00{class: "change"}
variable_operation_and_maintenance_costs_per(:node) 00{class: "change"}
total_initial_investment_per(:node) 00{class: "change"}
costs_per_mw_electricity
total_costs_per(:mw_electricity) 68,508.468,508.4{class: "change"}
fixed_costs_per(:mw_electricity) 68,508.468,508.4{class: "change"}
cost_of_capital_per(:mw_electricity) 17,768.417,768.4{class: "change"}
depreciation_costs_per(:mw_electricity) 34,84034,840{class: "change"}
variable_costs_per(:mw_electricity) 00{class: "change"}
fuel_costs_per(:mw_electricity) 00{class: "change"}
co2_emissions_costs_per(:mw_electricity) 00{class: "change"}
captured_biogenic_co2_costs_per(:mw_electricity) 00{class: "change"}
fixed_operation_and_maintenance_costs_per(:mw_electricity) 15,90015,900{class: "change"}
variable_operation_and_maintenance_costs_per(:mw_electricity) 00{class: "change"}
total_initial_investment_per(:mw_electricity) 871 K871 K{class: "change"}
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 79.0279.02{class: "change"}
fixed_costs_per(:mwh_electricity) 79.0279.02{class: "change"}
cost_of_capital_per(:mwh_electricity) 20.4920.49{class: "change"}
depreciation_costs_per(:mwh_electricity) 40.1840.18{class: "change"}
variable_costs_per(:mwh_electricity) 00{class: "change"}
fuel_costs_per(:mwh_electricity) 00{class: "change"}
co2_emissions_costs_per(:mwh_electricity) 00{class: "change"}
captured_biogenic_co2_costs_per(:mwh_electricity) 00{class: "change"}
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 18.3418.34{class: "change"}
variable_operation_and_maintenance_costs_per(:mwh_electricity) 00{class: "change"}
total_initial_investment_per(:mwh_electricity) 1,004.61,004.6{class: "change"}
costs_per_mw_heat
total_costs_per(:mw_heat) 00{class: "change"}
fixed_costs_per(:mw_heat) 00{class: "change"}
cost_of_capital_per(:mw_heat) 00{class: "change"}
depreciation_costs_per(:mw_heat) 00{class: "change"}
variable_costs_per(:mw_heat) NaNNaN{class: "change"}
fuel_costs_per(:mw_heat) NaNNaN{class: "change"}
co2_emissions_costs_per(:mw_heat) NaNNaN{class: "change"}
captured_biogenic_co2_costs_per(:mw_heat) NaNNaN{class: "change"}
fixed_operation_and_maintenance_costs_per(:mw_heat) 00{class: "change"}
variable_operation_and_maintenance_costs_per(:mw_heat) NaNNaN{class: "change"}
total_initial_investment_per(:mw_heat) 00{class: "change"}
costs_per_mwh_heat
total_costs_per(:mwh_heat) 00{class: "change"}
fixed_costs_per(:mwh_heat) 00{class: "change"}
cost_of_capital_per(:mwh_heat) 00{class: "change"}
depreciation_costs_per(:mwh_heat) 00{class: "change"}
variable_costs_per(:mwh_heat) NaNNaN{class: "change"}
fuel_costs_per(:mwh_heat) NaNNaN{class: "change"}
co2_emissions_costs_per(:mwh_heat) NaNNaN{class: "change"}
captured_biogenic_co2_costs_per(:mwh_heat) NaNNaN{class: "change"}
fixed_operation_and_maintenance_costs_per(:mwh_heat) 00{class: "change"}
variable_operation_and_maintenance_costs_per(:mwh_heat) NaNNaN{class: "change"}
total_initial_investment_per(:mwh_heat) 00{class: "change"}