Present 0 0 0
Future 0 0 0
Edges 0 Outputs
Node MJ Type
energy_distribution_bio_kerosene 0 Flexible
Reversed
75.49 %
Node MJ Type
energy_distribution_bionaphtha 0 Flexible
Reversed
14.4 %
10.1 %
Inputs Edges 0
96.03 %
Type MJ Node
Share 0 energy_distribution_biomethanol
3.97 %
Type MJ Node
Share 0 energy_hydrogen_after_distribution
Edges 0 Outputs
Node MJ Type
energy_distribution_bio_kerosene 0 Flexible
Reversed
75.49 %
Node MJ Type
energy_distribution_bionaphtha 0 Flexible
Reversed
14.4 %
10.1 %
Inputs Edges 0
96.03 %
Type MJ Node
Share 0 energy_distribution_biomethanol
3.97 %
Type MJ Node
Share 0 energy_hydrogen_after_distribution
Method Label Present Future Unit
technical
demand * loss_output_conversion / BILLIONS Annual fuel production 0 0 PJ / year
input_capacity * number_of_units Installed input capacity 0 0 MW
1 - loss_output_conversion Production efficiency 89.9 89.9 %
full_load_hours Full load hours 8,000 8,000 hour / year
free_co2_factor CCS capture rate 0.0 0.0 %
technical_lifetime Technical lifetime 30 30 years
cost
initial_investment_per(:mw_input_capacity) + cost_of_installing_per(:mw_input_capacity) + decommissioning_costs_per(:mw_input_capacity) Investment over lifetime per MW input 203079 203079 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_input_capacity) Fixed operation and maintenance costs 9138 9138 EUR / MW / year
variable_operation_and_maintenance_costs_per(:full_load_hour) Variable operation and maintenance costs 1,846.8 1,846.8 EUR / full load hour
wacc Weighted average cost of capital 7.0 7.0 %
takes_part_in_ets Do emissions have to be paid through the ETS? true true boolean
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 00{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 00{class: "change"}
electrical_efficiency_when_using_coal --{class: "change"}
electrical_efficiency_when_using_wood_pellets --{class: "change"}
full_load_hours 8,0008,000{class: "change"}
households_supplied_per_unit --{class: "change"}
land_use_per_unit --{class: "change"}
takes_part_in_ets 11{class: "change"}yes=1 / no=0
technical_lifetime 3030{class: "change"}year
typical_input_capacity 1,812.11,812.1{class: "change"}MWinput
output_capacity --{class: "change"}MW
input_efficiency --{class: "change"}
output_efficiency --{class: "change"}
cost
initial_investment 368 M368 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 16.56 M16.56 M{class: "change"}euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 1,846.81,846.8{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 0.070.07{class: "change"}
profitability --{class: "change"}profitable / unprofitable / conditionally_profitable
profit_per_mwh_electricity --{class: "change"}eur/MWh
marginal_costs --{class: "change"}euro / MWh
max_consumption_price --{class: "change"}euro / MWh
capital_expenditures 25.15 M25.15 M{class: "change"}euro / unit / year
operating_expenses 31.33 M31.33 M{class: "change"}euro / unit / year
operating_expenses_including_fuel 3.06 B3.06 B{class: "change"}euro / unit / year
revenue 1.67 B1.67 B{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 0.9620.962{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 0.0580.058{class: "change"}
weighted_carrier_co2_per_mj 00{class: "change"}
sustainability_share 0.960.96{class: "change"}
primary_demand 00{class: "change"}
primary_demand_of_fossil 00{class: "change"}
primary_demand_of_sustainable 00{class: "change"}
technical
input_capacity 1,812.11,812.1{class: "change"}
electric_based_input_capacity --{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) 3.08 B3.08 B{class: "change"}euro / plant
fixed_costs_per(:plant) 41.71 M41.71 M{class: "change"}
cost_of_capital_per(:plant) 12.88 M12.88 M{class: "change"}
depreciation_costs_per(:plant) 12.27 M12.27 M{class: "change"}
variable_costs_per(:plant) 3.04 B3.04 B{class: "change"}
fuel_costs_per(:plant) 3.03 B3.03 B{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) 16.56 M16.56 M{class: "change"}
variable_operation_and_maintenance_costs_per(:plant) 14.77 M14.77 M{class: "change"}
total_initial_investment_per(:plant) 368 M368 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) 00{class: "change"}
fixed_costs_per(:mw_electricity) 00{class: "change"}
cost_of_capital_per(:mw_electricity) 00{class: "change"}
depreciation_costs_per(:mw_electricity) 00{class: "change"}
variable_costs_per(:mw_electricity) 00{class: "change"}
fuel_costs_per(:mw_electricity) 00{class: "change"}
co2_emissions_costs_per(:mw_electricity) NaNNaN{class: "change"}
captured_biogenic_co2_costs_per(:mw_electricity) NaNNaN{class: "change"}
fixed_operation_and_maintenance_costs_per(:mw_electricity) 00{class: "change"}
variable_operation_and_maintenance_costs_per(:mw_electricity) 00{class: "change"}
total_initial_investment_per(:mw_electricity) 00{class: "change"}
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 00{class: "change"}
fixed_costs_per(:mwh_electricity) 00{class: "change"}
cost_of_capital_per(:mwh_electricity) 00{class: "change"}
depreciation_costs_per(:mwh_electricity) 00{class: "change"}
variable_costs_per(:mwh_electricity) 00{class: "change"}
fuel_costs_per(:mwh_electricity) 00{class: "change"}
co2_emissions_costs_per(:mwh_electricity) NaNNaN{class: "change"}
captured_biogenic_co2_costs_per(:mwh_electricity) NaNNaN{class: "change"}
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 00{class: "change"}
variable_operation_and_maintenance_costs_per(:mwh_electricity) 00{class: "change"}
total_initial_investment_per(:mwh_electricity) 00{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) 00{class: "change"}
fuel_costs_per(:mw_heat) 00{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) 00{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) 00{class: "change"}
fuel_costs_per(:mwh_heat) 00{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) 00{class: "change"}
total_initial_investment_per(:mwh_heat) 00{class: "change"}