Present 0 0 0
Future 0 0 0
Edges 0 Outputs
Node MJ Type
energy_power_hv_network_electricity 0 Flexible
Reversed
37.3 %
62.7 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_coal
0.0 %
Type MJ Node
Share 0 energy_distribution_torrefied_biomass_pellets
Edges 0 Outputs
Node MJ Type
energy_power_hv_network_electricity 0 Flexible
Reversed
37.3 %
62.7 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_coal
0.0 %
Type MJ Node
Share 0 energy_distribution_torrefied_biomass_pellets
Method Label Present Future Unit
technical
electricity_output_capacity * number_of_units Installed electrical capacity 0 0 MW
electricity_output_conversion Electrical efficiency 37.3 37.3 %
full_load_hours Full load hours 4,000 0 hour / year
cost
initial_investment_per(:mw_electricity) + cost_of_installing_per(:mw_electricity) + decommissioning_costs_per(:mw_electricity) Investment over lifetime per MW 1928094 1928094 EUR / MW
ccs_investment_per(:mw_electricity) Additional initial investment for CCS 661665 661665 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 32482 32482 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs (excl CCS) 801 801 EUR / full load hour
variable_operation_and_maintenance_costs_for_ccs_per_full_load_hour Additional variable operation and maintenance costs for CCS 712 712 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
other
technical_lifetime Technical lifetime 30 30 years
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 658658{:class=>"change"}MWe
heat_output_capacity 00{:class=>"change"}MWth
hydrogen_output_capacity 00{:class=>"change"}MW
free_co2_factor 0.850.85{:class=>"change"}
ccs_capture_rate 0.850.85{:class=>"change"}
construction_time 5.55.5{:class=>"change"}
electrical_efficiency_when_using_coal --{:class=>"change"}
electrical_efficiency_when_using_wood_pellets --{:class=>"change"}
full_load_hours 4,0000{:class=>"change"}
households_supplied_per_unit --{:class=>"change"}
land_use_per_unit 0.40.4{:class=>"change"}
takes_part_in_ets 11{:class=>"change"}yes=1 / no=0
technical_lifetime 3030{: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 1.27 B1.27 B{:class=>"change"}euro / unit
ccs_investment 435.38 M435.38 M{: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 21.37 M21.37 M{:class=>"change"}euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 801.2801.2{:class=>"change"}euro / full load hour
variable_operation_and_maintenance_costs_for_ccs_per_full_load_hour 712.2712.2{: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 -unprofitable{:class=>"change"}profitable / unprofitable / conditionally_profitable
profit_per_mwh_electricity --{:class=>"change"}eur/MWh
marginal_costs 25.7925.79{:class=>"change"}euro / MWh
max_consumption_price 25.7925.79{:class=>"change"}euro / MWh
merit_order
merit_order_full_load_hours --{:class=>"change"}
merit_order_capacity_factor --{:class=>"change"}
merit_order_position --{:class=>"change"}
security_of_supply
availability 0.830.83{:class=>"change"}
part_load_operating_point 0.70.7{:class=>"change"}
part_load_efficiency_penalty 0.0360.036{:class=>"change"}
forecasting_error 00{: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 0.0020.002{:class=>"change"}
weighted_carrier_co2_per_mj 0.0950.095{:class=>"change"}
sustainability_share 00{:class=>"change"}
final_demand 00{:class=>"change"}
primary_demand 00{:class=>"change"}
primary_demand_of_fossil 00{:class=>"change"}
primary_demand_of_sustainable 00{:class=>"change"}
technical
input_capacity 1,764.11,764.1{:class=>"change"}
electric_based_input_capacity 1,764.11,764.1{: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) 216.62 M148.75 M{:class=>"change"}euro / plant
fixed_costs_per(:plant) 148.75 M148.75 M{:class=>"change"}
cost_of_capital_per(:plant) 70.58 M70.58 M{:class=>"change"}
depreciation_costs_per(:plant) 56.8 M56.8 M{:class=>"change"}
variable_costs_per(:plant) 67.87 M0{:class=>"change"}
fuel_costs_per(:plant) 56.45 M0{:class=>"change"}
co2_emissions_costs_per(:plant) 5,365 K0{:class=>"change"}
captured_biogenic_co2_costs_per(:plant) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:plant) 21.37 M21.37 M{:class=>"change"}
variable_operation_and_maintenance_costs_per(:plant) 6,054 K0{:class=>"change"}
total_initial_investment_per(:plant) 1.7 B1.7 B{: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) 329 K226 K{:class=>"change"}
fixed_costs_per(:mw_electricity) 226 K226 K{:class=>"change"}
cost_of_capital_per(:mw_electricity) 107 K107 K{:class=>"change"}
depreciation_costs_per(:mw_electricity) 86,325.386,325.3{:class=>"change"}
variable_costs_per(:mw_electricity) 103 K0{:class=>"change"}
fuel_costs_per(:mw_electricity) 85,790.90{:class=>"change"}
co2_emissions_costs_per(:mw_electricity) 8,152.80{:class=>"change"}
captured_biogenic_co2_costs_per(:mw_electricity) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mw_electricity) 32,482.432,482.4{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_electricity) 9,200.40{:class=>"change"}
total_initial_investment_per(:mw_electricity) 2,590 K2,590 K{:class=>"change"}
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 82.30{:class=>"change"}
fixed_costs_per(:mwh_electricity) 56.520{:class=>"change"}
cost_of_capital_per(:mwh_electricity) 26.810{:class=>"change"}
depreciation_costs_per(:mwh_electricity) 21.580{:class=>"change"}
variable_costs_per(:mwh_electricity) 25.79NaN{:class=>"change"}
fuel_costs_per(:mwh_electricity) 21.45NaN{:class=>"change"}
co2_emissions_costs_per(:mwh_electricity) 2.04NaN{:class=>"change"}
captured_biogenic_co2_costs_per(:mwh_electricity) 0NaN{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 8.120{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_electricity) 2.3NaN{:class=>"change"}
total_initial_investment_per(:mwh_electricity) 647.40{: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"}