Present 199.03 B 199.03 B 199.03 B
Future 200.13 B 200.13 B 200.13 B
0.553%
Edges 199.03 B Outputs
Node MJ Type
buildings_local_production_electricity 123.83 B Flexible
energy_power_transformer_lv_mv_electricity 0 Inversed flexible
households_locally_available_electricity 75.2 B Flexible
other_final_demand_electricity 0 Share
100.0 %
Inputs Edges 199.03 B
100.0 %
Type MJ Node
Inversed flexible 0 buildings_local_production_electricity
Flexible 199.03 B energy_power_transformer_lv_mv_electricity
Inversed flexible 0 households_locally_available_electricity
Edges 200.13 B Outputs
Node MJ Type
buildings_local_production_electricity 123.74 B Flexible
energy_power_transformer_lv_mv_electricity 0 Inversed flexible
households_locally_available_electricity 76.38 B Flexible
other_final_demand_electricity 0 Share
100.0 %
Inputs Edges 200.13 B
100.0 %
Type MJ Node
Inversed flexible 0 buildings_local_production_electricity
Flexible 200.13 B energy_power_transformer_lv_mv_electricity
Inversed flexible 0 households_locally_available_electricity
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 0.640.64{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 8,7608,760{class: "change"}
households_supplied_per_unit --{class: "change"}
land_use_per_unit --{class: "change"}
takes_part_in_ets 00{class: "change"}yes=1 / no=0
technical_lifetime 4040{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 00{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 1,999.31,999.3{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 0.030.03{class: "change"}
profitability --{class: "change"}profitable / unprofitable / conditionally_profitable
profit_per_mwh_electricity --{class: "change"}eur/MWh
marginal_costs 11.1910.81{class: "change"}euro / MWh
max_consumption_price 11.1910.81{class: "change"}euro / MWh
capital_expenditures 00{class: "change"}euro / unit / year
operating_expenses 1,999.31,999.3{class: "change"}euro / unit / year
operating_expenses_including_fuel 1,999.31,999.3{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 00{class: "change"}
part_load_operating_point --{class: "change"}
part_load_efficiency_penalty --{class: "change"}
forecasting_error --{class: "change"}
misc
demand_expected_value 199.03 B199.03 B{class: "change"}
excel_id --{class: "change"}
max_demand --{class: "change"}
Node Calculations Present Future Change Unit
demand
demand 199.03 B200.13 B{class: "change"}
preset_demand --{class: "change"}
demand_of_sustainable 00{class: "change"}
weighted_carrier_cost_per_mj 0.0030.003{class: "change"}
weighted_carrier_co2_per_mj 00{class: "change"}
sustainability_share 0.2140.158{class: "change"}
primary_demand 383.72 B372.17 B{class: "change"}
primary_demand_of_fossil 301.56 B313.51 B{class: "change"}
primary_demand_of_sustainable 82.16 B58.66 B{class: "change"}
primary_demand_of_electricity 31.22 B24.07 B{class: "change"}
primary_demand_of_coal 101.44 B84.41 B{class: "change"}
primary_demand_of_lng 2.5 B2.9 B{class: "change"}
primary_demand_of_wet_biomass 3.83 B4.25 B{class: "change"}
primary_demand_of_natural_gas 168.36 B195.39 B{class: "change"}
primary_demand_of_biogenic_waste 13.21 B18.3 B{class: "change"}
primary_demand_of_dry_biomass 15.8 B0{class: "change"}
primary_demand_of_non_biogenic_waste 11.72 B16.23 B{class: "change"}
primary_demand_of_uranium_oxide 27.15 B21.39 B{class: "change"}
primary_demand_of_imported_electricity 8.49 B4.41 B{class: "change"}
technical
input_capacity 0.640.64{class: "change"}
electric_based_input_capacity 0.640.64{class: "change"}MWinput
heat_based_input_capacity --{class: "change"}MWinput
cooling_based_input_capacity --{class: "change"}MWinput
number_of_units 9,861.19,915.6{class: "change"}
costs_per_plant
total_costs_per(:plant) 64,734.162,628.1{class: "change"}euro / plant
fixed_costs_per(:plant) 1,999.31,999.3{class: "change"}
cost_of_capital_per(:plant) 00{class: "change"}
depreciation_costs_per(:plant) 00{class: "change"}
variable_costs_per(:plant) 62,734.860,628.8{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) 1,999.31,999.3{class: "change"}
variable_operation_and_maintenance_costs_per(:plant) 00{class: "change"}
total_initial_investment_per(:plant) 00{class: "change"}
costs_per_node
total_costs_per(:node) 638.35 M620.99 M{class: "change"}
fixed_costs_per(:node) 19.72 M19.82 M{class: "change"}
cost_of_capital_per(:node) 00{class: "change"}
depreciation_costs_per(:node) 00{class: "change"}
variable_costs_per(:node) 618.63 M601.17 M{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) 19.72 M19.82 M{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) 101 K97,856.4{class: "change"}
fixed_costs_per(:mw_electricity) 3,123.93,123.9{class: "change"}
cost_of_capital_per(:mw_electricity) 00{class: "change"}
depreciation_costs_per(:mw_electricity) 00{class: "change"}
variable_costs_per(:mw_electricity) 98,023.194,732.5{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) 3,123.93,123.9{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) 11.5511.17{class: "change"}
fixed_costs_per(:mwh_electricity) 0.3570.357{class: "change"}
cost_of_capital_per(:mwh_electricity) 00{class: "change"}
depreciation_costs_per(:mwh_electricity) 00{class: "change"}
variable_costs_per(:mwh_electricity) 11.1910.81{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) 0.3570.357{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) NaNNaN{class: "change"}
depreciation_costs_per(:mw_heat) NaNNaN{class: "change"}
variable_costs_per(:mw_heat) 00{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) NaNNaN{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) NaNNaN{class: "change"}
depreciation_costs_per(:mwh_heat) NaNNaN{class: "change"}
variable_costs_per(:mwh_heat) 00{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) NaNNaN{class: "change"}