Present 27.79 B 27.79 B 27.79 B
Future 0 0 0
-100%
Edges 27.79 B Outputs
Node MJ Type
energy_power_hv_network_electricity 10.01 B Flexible
Reversed
36.0 %
64.0 %
Inputs Edges 27.79 B
100.0 %
Type MJ Node
Share 27.79 B 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
36.0 %
64.0 %
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 694.8 694.8 MW
electricity_output_conversion Electrical efficiency 36.0 36.0 %
full_load_hours Full load hours 4,000 0 hour / year
cost
total_investment_over_lifetime_per(:mw_electricity) Investment over lifetime per MW 987500 987500 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 24268 24268 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs 1580 1580 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 45 45 years
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 800800{: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 44{: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 0.30.3{:class=>"change"}
takes_part_in_ets 11{:class=>"change"}yes=1 / no=0
technical_lifetime 4545{: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 790 M790 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 19.41 M19.41 M{:class=>"change"}euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 1,5801,580{: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 38.2838.28{:class=>"change"}euro / MWh
max_consumption_price 38.2838.28{:class=>"change"}euro / MWh
merit_order
merit_order_full_load_hours --{:class=>"change"}
merit_order_capacity_factor --{:class=>"change"}
merit_order_position -9{:class=>"change"}
security_of_supply
availability 0.890.89{:class=>"change"}
part_load_operating_point 0.70.7{:class=>"change"}
part_load_efficiency_penalty 0.0180.018{: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 27.79 B0{:class=>"change"}
preset_demand 27.79 B27.79 B{: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 27.79 B0{:class=>"change"}
primary_demand_of_fossil 27.79 B0{:class=>"change"}
primary_demand_of_sustainable 00{:class=>"change"}
primary_demand_of_coal 27.79 B0{:class=>"change"}
technical
input_capacity 2,222.22,222.2{:class=>"change"}
electric_based_input_capacity 2,222.22,222.2{:class=>"change"}MWinput
heat_based_input_capacity --{:class=>"change"}MWinput
cooling_based_input_capacity --{:class=>"change"}MWinput
number_of_units 0.8690.869{:class=>"change"}
costs_per_plant
total_costs_per(:plant) 176.66 M54.17 M{:class=>"change"}euro / plant
fixed_costs_per(:plant) 54.17 M54.17 M{:class=>"change"}
cost_of_capital_per(:plant) 17.2 M17.2 M{:class=>"change"}
depreciation_costs_per(:plant) 17.56 M17.56 M{:class=>"change"}
variable_costs_per(:plant) 122.48 M0{:class=>"change"}
fuel_costs_per(:plant) 71.11 M0{:class=>"change"}
co2_emissions_costs_per(:plant) 45.05 M0{:class=>"change"}
captured_biogenic_co2_costs_per(:plant) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:plant) 19.41 M19.41 M{:class=>"change"}
variable_operation_and_maintenance_costs_per(:plant) 6,320 K0{:class=>"change"}
total_initial_investment_per(:plant) 790 M790 M{:class=>"change"}
costs_per_node
total_costs_per(:node) 153.43 M47.05 M{:class=>"change"}
fixed_costs_per(:node) 47.05 M47.05 M{:class=>"change"}
cost_of_capital_per(:node) 14.94 M14.94 M{:class=>"change"}
depreciation_costs_per(:node) 15.25 M15.25 M{:class=>"change"}
variable_costs_per(:node) 106.38 M0{:class=>"change"}
fuel_costs_per(:node) 61.76 M0{:class=>"change"}
co2_emissions_costs_per(:node) 39.13 M0{:class=>"change"}
captured_biogenic_co2_costs_per(:node) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:node) 16.86 M16.86 M{:class=>"change"}
variable_operation_and_maintenance_costs_per(:node) 5,489 K0{:class=>"change"}
total_initial_investment_per(:node) 686.14 M686.14 M{:class=>"change"}
costs_per_mw_electricity
total_costs_per(:mw_electricity) 221 K67,718{:class=>"change"}
fixed_costs_per(:mw_electricity) 67,71867,718{:class=>"change"}
cost_of_capital_per(:mw_electricity) 21,505.621,505.6{:class=>"change"}
depreciation_costs_per(:mw_electricity) 21,944.421,944.4{:class=>"change"}
variable_costs_per(:mw_electricity) 153 K0{:class=>"change"}
fuel_costs_per(:mw_electricity) 88,888.90{:class=>"change"}
co2_emissions_costs_per(:mw_electricity) 56,314.40{:class=>"change"}
captured_biogenic_co2_costs_per(:mw_electricity) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mw_electricity) 24,26824,268{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_electricity) 7,9000{:class=>"change"}
total_initial_investment_per(:mw_electricity) 988 K988 K{:class=>"change"}
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 55.210{:class=>"change"}
fixed_costs_per(:mwh_electricity) 16.930{:class=>"change"}
cost_of_capital_per(:mwh_electricity) 5.380{:class=>"change"}
depreciation_costs_per(:mwh_electricity) 5.490{:class=>"change"}
variable_costs_per(:mwh_electricity) 38.28NaN{:class=>"change"}
fuel_costs_per(:mwh_electricity) 22.22NaN{:class=>"change"}
co2_emissions_costs_per(:mwh_electricity) 14.08NaN{:class=>"change"}
captured_biogenic_co2_costs_per(:mwh_electricity) 0NaN{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 6.070{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_electricity) 1.98NaN{:class=>"change"}
total_initial_investment_per(:mwh_electricity) 246.90{: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"}