industry_chp_combined_cycle_gas_power_fuelmix
Present
172.14 B
172.14 B
172.14 B
Future
346.93 B
346.93 B
346.93 B
101.5%
|
|
|
|
Details
Node Summary
Method | Label | Present | Future | Unit |
---|---|---|---|---|
technical | ||||
electricity_output_capacity * number_of_units | Installed electrical capacity | 5,292.7 | 5,292.7 | MW |
electricity_output_conversion | Electrical efficiency | 43.3 | 43.3 | % |
heat_output_conversion | Heat efficiency | 30.5 | 30.5 | % |
full_load_hours | Full load hours | 3,911.8 | 7,884 | hour / year |
cost | ||||
total_investment_over_lifetime_per(:mw_electricity) | Investment over lifetime per MW | 1018356 | 1018356 | EUR / MW |
fixed_operation_and_maintenance_costs_per(:mw_electricity) | Fixed operation and maintenance costs | 9698 | 9698 | EUR / MW / year |
variable_operation_and_maintenance_costs_per_full_load_hour | Variable operation and maintenance costs | 328 | 328 | EUR / full load hour |
wacc | Weighted average cost of capital | 4.0 | 4.0 | % |
takes_part_in_ets | Do emissions have to be paid through the ETS? | true | true | boolean |
other | ||||
technical_lifetime | Technical lifetime | 30 | 30 | years |
All Attributes
Node Attributes | Present | Future | Change | Unit |
---|---|---|---|---|
operational | ||||
electricity_output_capacity | 113 | 113 | {:class=>"change"} | MWe |
heat_output_capacity | 79.57 | 79.57 | {:class=>"change"} | MWth |
hydrogen_output_capacity | 0 | 0 | {:class=>"change"} | MW |
free_co2_factor | 0 | 0 | {:class=>"change"} | |
ccs_capture_rate | - | - | {:class=>"change"} | |
construction_time | 2.5 | 2.5 | {:class=>"change"} | |
electrical_efficiency_when_using_coal | - | - | {:class=>"change"} | |
electrical_efficiency_when_using_wood_pellets | - | - | {:class=>"change"} | |
full_load_hours | 3,911.8 | 7,884 | {:class=>"change"} | |
households_supplied_per_unit | - | - | {:class=>"change"} | |
land_use_per_unit | - | - | {:class=>"change"} | |
takes_part_in_ets | 1 | 1 | {:class=>"change"} | yes=1 / no=0 |
technical_lifetime | 30 | 30 | {:class=>"change"} | year |
typical_input_capacity | 260.9 | 260.9 | {:class=>"change"} | MWinput |
output_capacity | - | - | {:class=>"change"} | MW |
input_efficiency | - | - | {:class=>"change"} | |
output_efficiency | - | - | {:class=>"change"} | |
cost | ||||
initial_investment | 115.04 M | 115.04 M | {:class=>"change"} | euro / unit |
ccs_investment | 0 | 0 | {:class=>"change"} | euro / unit |
cost_of_installing | 0 | 0 | {:class=>"change"} | euro / unit |
decommissioning_costs | 0 | 0 | {:class=>"change"} | euro / unit |
fixed_operation_and_maintenance_costs_per_year | 1,096 K | 1,096 K | {:class=>"change"} | euro / unit / year |
variable_operation_and_maintenance_costs_per_full_load_hour | 328.7 | 328.7 | {:class=>"change"} | euro / full load hour |
variable_operation_and_maintenance_costs_for_ccs_per_full_load_hour | 0 | 0 | {:class=>"change"} | euro / full load hour |
fixed_costs_per_mw_input_capacity | - | - | {:class=>"change"} | euro / MWinput |
costs_per_mj | - | - | {:class=>"change"} | |
wacc | 0.04 | 0.04 | {:class=>"change"} | |
profitability | - | conditionally_profitable | {:class=>"change"} | profitable / unprofitable / conditionally_profitable |
profit_per_mwh_electricity | - | -0.838 | {:class=>"change"} | eur/MWh |
marginal_costs | 28.91 | 28.91 | {:class=>"change"} | euro / MWh |
max_consumption_price | 28.91 | 28.91 | {:class=>"change"} | euro / MWh |
merit_order | ||||
merit_order_full_load_hours | - | - | {:class=>"change"} | |
merit_order_capacity_factor | - | - | {:class=>"change"} | |
merit_order_position | - | 5 | {:class=>"change"} | |
security_of_supply | ||||
availability | 0.9 | 0.9 | {: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"} |
All Calculations
Node Calculations | Present | Future | Change | Unit |
---|---|---|---|---|
demand | ||||
demand | 172.14 B | 346.93 B | {:class=>"change"} | |
preset_demand | 172.14 B | 172.14 B | {:class=>"change"} | |
demand_of_sustainable | 0 | 0 | {:class=>"change"} | |
weighted_carrier_cost_per_mj | 0.004 | 0.004 | {:class=>"change"} | |
weighted_carrier_co2_per_mj | 0.058 | 0.058 | {:class=>"change"} | |
sustainability_share | 0.004 | 0.004 | {:class=>"change"} | |
final_demand | 0 | 0 | {:class=>"change"} | |
primary_demand | 173.82 B | 349.94 B | {:class=>"change"} | |
primary_demand_of_fossil | 173.09 B | 348.47 B | {:class=>"change"} | |
primary_demand_of_sustainable | 732.36 M | 1.47 B | {:class=>"change"} | |
primary_demand_of_crude_oil | 13.72 B | 27.66 B | {:class=>"change"} | |
primary_demand_of_biogas | 728.9 M | 1.47 B | {:class=>"change"} | |
primary_demand_of_lng | 2.33 B | 4.69 B | {:class=>"change"} | |
primary_demand_of_natural_gas | 157.04 B | 316.12 B | {:class=>"change"} | |
technical | ||||
input_capacity | 260.9 | 260.9 | {:class=>"change"} | |
electric_based_input_capacity | 260.9 | 260.9 | {:class=>"change"} | MWinput |
heat_based_input_capacity | 260.9 | 260.9 | {:class=>"change"} | MWinput |
cooling_based_input_capacity | - | - | {:class=>"change"} | MWinput |
number_of_units | 46.85 | 46.85 | {:class=>"change"} | |
costs_per_plant | ||||
total_costs_per(:plant) | 28.29 M | 49.48 M | {:class=>"change"} | euro / plant |
fixed_costs_per(:plant) | 7,423 K | 7,423 K | {:class=>"change"} | |
cost_of_capital_per(:plant) | 2,493 K | 2,493 K | {:class=>"change"} | |
depreciation_costs_per(:plant) | 3,835 K | 3,835 K | {:class=>"change"} | |
variable_costs_per(:plant) | 20.87 M | 42.05 M | {:class=>"change"} | |
fuel_costs_per(:plant) | 16.43 M | 33.11 M | {:class=>"change"} | |
co2_emissions_costs_per(:plant) | 3,153 K | 6,355 K | {:class=>"change"} | |
captured_biogenic_co2_costs_per(:plant) | 0 | 0 | {:class=>"change"} | |
fixed_operation_and_maintenance_costs_per(:plant) | 1,096 K | 1,096 K | {:class=>"change"} | |
variable_operation_and_maintenance_costs_per(:plant) | 1,286 K | 2,591 K | {:class=>"change"} | |
total_initial_investment_per(:plant) | 115.04 M | 115.04 M | {:class=>"change"} | |
costs_per_node | ||||
total_costs_per(:node) | 1.33 B | 2.32 B | {:class=>"change"} | |
fixed_costs_per(:node) | 347.78 M | 347.78 M | {:class=>"change"} | |
cost_of_capital_per(:node) | 116.78 M | 116.78 M | {:class=>"change"} | |
depreciation_costs_per(:node) | 179.66 M | 179.66 M | {:class=>"change"} | |
variable_costs_per(:node) | 977.58 M | 1.97 B | {:class=>"change"} | |
fuel_costs_per(:node) | 769.62 M | 1.55 B | {:class=>"change"} | |
co2_emissions_costs_per(:node) | 147.72 M | 297.72 M | {:class=>"change"} | |
captured_biogenic_co2_costs_per(:node) | 0 | 0 | {:class=>"change"} | |
fixed_operation_and_maintenance_costs_per(:node) | 51.33 M | 51.33 M | {:class=>"change"} | |
variable_operation_and_maintenance_costs_per(:node) | 60.24 M | 121.41 M | {:class=>"change"} | |
total_initial_investment_per(:node) | 5.39 B | 5.39 B | {:class=>"change"} | |
costs_per_mw_electricity | ||||
total_costs_per(:mw_electricity) | 250 K | 438 K | {:class=>"change"} | |
fixed_costs_per(:mw_electricity) | 65,708.3 | 65,708.3 | {:class=>"change"} | |
cost_of_capital_per(:mw_electricity) | 22,064.4 | 22,064.4 | {:class=>"change"} | |
depreciation_costs_per(:mw_electricity) | 33,945.2 | 33,945.2 | {:class=>"change"} | |
variable_costs_per(:mw_electricity) | 185 K | 372 K | {:class=>"change"} | |
fuel_costs_per(:mw_electricity) | 145 K | 293 K | {:class=>"change"} | |
co2_emissions_costs_per(:mw_electricity) | 27,909.5 | 56,250 | {:class=>"change"} | |
captured_biogenic_co2_costs_per(:mw_electricity) | 0 | 0 | {:class=>"change"} | |
fixed_operation_and_maintenance_costs_per(:mw_electricity) | 9,698.6 | 9,698.6 | {:class=>"change"} | |
variable_operation_and_maintenance_costs_per(:mw_electricity) | 11,381.9 | 22,939.5 | {:class=>"change"} | |
total_initial_investment_per(:mw_electricity) | 1,018 K | 1,018 K | {:class=>"change"} | |
costs_per_mwh_electricity | ||||
total_costs_per(:mwh_electricity) | 64.01 | 55.55 | {:class=>"change"} | |
fixed_costs_per(:mwh_electricity) | 16.8 | 8.33 | {:class=>"change"} | |
cost_of_capital_per(:mwh_electricity) | 5.64 | 2.8 | {:class=>"change"} | |
depreciation_costs_per(:mwh_electricity) | 8.68 | 4.31 | {:class=>"change"} | |
variable_costs_per(:mwh_electricity) | 47.22 | 47.22 | {:class=>"change"} | |
fuel_costs_per(:mwh_electricity) | 37.17 | 37.17 | {:class=>"change"} | |
co2_emissions_costs_per(:mwh_electricity) | 7.13 | 7.13 | {:class=>"change"} | |
captured_biogenic_co2_costs_per(:mwh_electricity) | 0 | 0 | {:class=>"change"} | |
fixed_operation_and_maintenance_costs_per(:mwh_electricity) | 2.48 | 1.23 | {:class=>"change"} | |
variable_operation_and_maintenance_costs_per(:mwh_electricity) | 2.91 | 2.91 | {:class=>"change"} | |
total_initial_investment_per(:mwh_electricity) | 260.3 | 129.2 | {:class=>"change"} | |
costs_per_mw_heat | ||||
total_costs_per(:mw_heat) | 356 K | 622 K | {:class=>"change"} | |
fixed_costs_per(:mw_heat) | 93,284.2 | 93,284.2 | {:class=>"change"} | |
cost_of_capital_per(:mw_heat) | 31,324.2 | 31,324.2 | {:class=>"change"} | |
depreciation_costs_per(:mw_heat) | 48,191.1 | 48,191.1 | {:class=>"change"} | |
variable_costs_per(:mw_heat) | 262 K | 528 K | {:class=>"change"} | |
fuel_costs_per(:mw_heat) | 206 K | 416 K | {:class=>"change"} | |
co2_emissions_costs_per(:mw_heat) | 39,622.4 | 79,856.5 | {:class=>"change"} | |
captured_biogenic_co2_costs_per(:mw_heat) | 0 | 0 | {:class=>"change"} | |
fixed_operation_and_maintenance_costs_per(:mw_heat) | 13,768.9 | 13,768.9 | {:class=>"change"} | |
variable_operation_and_maintenance_costs_per(:mw_heat) | 16,158.6 | 32,566.6 | {:class=>"change"} | |
total_initial_investment_per(:mw_heat) | 1,446 K | 1,446 K | {:class=>"change"} | |
costs_per_mwh_heat | ||||
total_costs_per(:mwh_heat) | 90.88 | 78.86 | {:class=>"change"} | |
fixed_costs_per(:mwh_heat) | 23.85 | 11.83 | {:class=>"change"} | |
cost_of_capital_per(:mwh_heat) | 8.01 | 3.97 | {:class=>"change"} | |
depreciation_costs_per(:mwh_heat) | 12.32 | 6.11 | {:class=>"change"} | |
variable_costs_per(:mwh_heat) | 67.03 | 67.03 | {:class=>"change"} | |
fuel_costs_per(:mwh_heat) | 52.77 | 52.77 | {:class=>"change"} | |
co2_emissions_costs_per(:mwh_heat) | 10.13 | 10.13 | {:class=>"change"} | |
captured_biogenic_co2_costs_per(:mwh_heat) | 0 | 0 | {:class=>"change"} | |
fixed_operation_and_maintenance_costs_per(:mwh_heat) | 3.52 | 1.75 | {:class=>"change"} | |
variable_operation_and_maintenance_costs_per(:mwh_heat) | 4.13 | 4.13 | {:class=>"change"} | |
total_initial_investment_per(:mwh_heat) | 369.6 | 183.4 | {:class=>"change"} |