Present 160.65 M 160.65 M 160.65 M
Future 0 0 0
-100%
Edges 160.65 M Outputs
Node MJ Type
energy_power_hv_network_electricity 77.11 M Flexible
Reversed
48.0 %
52.0 %
Inputs Edges 160.65 M
100.0 %
Type MJ Node
Share 160.65 M energy_national_gas_network_natural_gas
Edges 0 Outputs
Node MJ Type
energy_power_hv_network_electricity 0 Flexible
Reversed
48.0 %
52.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_national_gas_network_natural_gas
Method Label Present Future Unit
technical
electricity_output_capacity * number_of_units Installed electrical capacity 19.02 19.02 MW
electricity_output_conversion Electrical efficiency 48.0 48.0 %
full_load_hours Full load hours 1,126 0 hour / year
cost
total_investment_over_lifetime_per(:mw_electricity) Investment over lifetime per MW 650000 650000 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 6000 6000 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs 800 800 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 25 25 years
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 400400{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 11{class: "change"}
electrical_efficiency_when_using_coal --{class: "change"}
electrical_efficiency_when_using_wood_pellets --{class: "change"}
full_load_hours 1,1260{class: "change"}
households_supplied_per_unit --{class: "change"}
land_use_per_unit 0.10.1{class: "change"}
takes_part_in_ets 11{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 260 M260 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 2,400 K2,400 K{class: "change"}euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 800800{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 -unprofitable{class: "change"}profitable / unprofitable / conditionally_profitable
profit_per_mwh_electricity --{class: "change"}eur/MWh
marginal_costs 37.9237.92{class: "change"}euro / MWh
max_consumption_price 37.9237.92{class: "change"}euro / MWh
capital_expenditures 15.81 M15.81 M{class: "change"}euro / unit / year
operating_expenses 3,301 K2,400 K{class: "change"}euro / unit / year
operating_expenses_including_fuel 19.48 M2,400 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 -8{class: "change"}
security_of_supply
availability 0.950.95{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 160.65 M0{class: "change"}
preset_demand 160.65 M160.65 M{class: "change"}
demand_of_sustainable 00{class: "change"}
weighted_carrier_cost_per_mj 0.0040.004{class: "change"}
weighted_carrier_co2_per_mj 0.0560.056{class: "change"}
sustainability_share 0.0050.005{class: "change"}
primary_demand 162.99 M0{class: "change"}
primary_demand_of_fossil 162.24 M0{class: "change"}
primary_demand_of_sustainable 746 K0{class: "change"}
primary_demand_of_lng 2,362 K0{class: "change"}
primary_demand_of_wet_biomass 1,369 K0{class: "change"}
primary_demand_of_natural_gas 159.26 M0{class: "change"}
technical
input_capacity 833.3833.3{class: "change"}
electric_based_input_capacity 833.3833.3{class: "change"}MWinput
heat_based_input_capacity --{class: "change"}MWinput
cooling_based_input_capacity --{class: "change"}MWinput
number_of_units 0.0480.048{class: "change"}
costs_per_plant
total_costs_per(:plant) 35.29 M18.21 M{class: "change"}euro / plant
fixed_costs_per(:plant) 18.21 M18.21 M{class: "change"}
cost_of_capital_per(:plant) 5,408 K5,408 K{class: "change"}
depreciation_costs_per(:plant) 10.4 M10.4 M{class: "change"}
variable_costs_per(:plant) 17.08 M0{class: "change"}
fuel_costs_per(:plant) 13.35 M0{class: "change"}
co2_emissions_costs_per(:plant) 2,830 K0{class: "change"}
captured_biogenic_co2_costs_per(:plant) 00{class: "change"}
fixed_operation_and_maintenance_costs_per(:plant) 2,400 K2,400 K{class: "change"}
variable_operation_and_maintenance_costs_per(:plant) 901 K0{class: "change"}
total_initial_investment_per(:plant) 260 M260 M{class: "change"}
costs_per_node
total_costs_per(:node) 1,678 K866 K{class: "change"}
fixed_costs_per(:node) 866 K866 K{class: "change"}
cost_of_capital_per(:node) 257 K257 K{class: "change"}
depreciation_costs_per(:node) 495 K495 K{class: "change"}
variable_costs_per(:node) 812 K0{class: "change"}
fuel_costs_per(:node) 635 K0{class: "change"}
co2_emissions_costs_per(:node) 135 K0{class: "change"}
captured_biogenic_co2_costs_per(:node) 00{class: "change"}
fixed_operation_and_maintenance_costs_per(:node) 114 K114 K{class: "change"}
variable_operation_and_maintenance_costs_per(:node) 42,839.50{class: "change"}
total_initial_investment_per(:node) 12.36 M12.36 M{class: "change"}
costs_per_mw_electricity
total_costs_per(:mw_electricity) 88,22245,520{class: "change"}
fixed_costs_per(:mw_electricity) 45,52045,520{class: "change"}
cost_of_capital_per(:mw_electricity) 13,52013,520{class: "change"}
depreciation_costs_per(:mw_electricity) 26,00026,000{class: "change"}
variable_costs_per(:mw_electricity) 42,7020{class: "change"}
fuel_costs_per(:mw_electricity) 33,3740{class: "change"}
co2_emissions_costs_per(:mw_electricity) 7,075.90{class: "change"}
captured_biogenic_co2_costs_per(:mw_electricity) 00{class: "change"}
fixed_operation_and_maintenance_costs_per(:mw_electricity) 6,0006,000{class: "change"}
variable_operation_and_maintenance_costs_per(:mw_electricity) 2,2520{class: "change"}
total_initial_investment_per(:mw_electricity) 650 K650 K{class: "change"}
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 78.350{class: "change"}
fixed_costs_per(:mwh_electricity) 40.430{class: "change"}
cost_of_capital_per(:mwh_electricity) 12.010{class: "change"}
depreciation_costs_per(:mwh_electricity) 23.090{class: "change"}
variable_costs_per(:mwh_electricity) 37.92NaN{class: "change"}
fuel_costs_per(:mwh_electricity) 29.64NaN{class: "change"}
co2_emissions_costs_per(:mwh_electricity) 6.28NaN{class: "change"}
captured_biogenic_co2_costs_per(:mwh_electricity) 0NaN{class: "change"}
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 5.330{class: "change"}
variable_operation_and_maintenance_costs_per(:mwh_electricity) 2NaN{class: "change"}
total_initial_investment_per(:mwh_electricity) 577.30{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) 0NaN{class: "change"}
fuel_costs_per(:mw_heat) 0NaN{class: "change"}
co2_emissions_costs_per(:mw_heat) 0NaN{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) 0NaN{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) 0NaN{class: "change"}
fuel_costs_per(:mwh_heat) 0NaN{class: "change"}
co2_emissions_costs_per(:mwh_heat) 0NaN{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) 0NaN{class: "change"}
total_initial_investment_per(:mwh_heat) 00{class: "change"}