Present 610 M 610 M 610 M
Future 610 M 610 M 610 M
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 00{:class=>"change"}MWe
heat_output_capacity 100100{: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 2,1902,190{:class=>"change"}
households_supplied_per_unit --{:class=>"change"}
land_use_per_unit --{:class=>"change"}
takes_part_in_ets 11{:class=>"change"}yes=1 / no=0
technical_lifetime 1515{: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 6,000 K6,000 K{: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 100,000100,000{: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 0.040.04{:class=>"change"}
profitability --{:class=>"change"}profitable / unprofitable / conditionally_profitable
profit_per_mwh_electricity --{:class=>"change"}eur/MWh
marginal_costs --{:class=>"change"}euro / MWh
max_consumption_price --{: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 00{:class=>"change"}
part_load_operating_point --{:class=>"change"}
part_load_efficiency_penalty --{:class=>"change"}
forecasting_error --{:class=>"change"}
misc
demand_expected_value 610 M610 M{:class=>"change"}
excel_id --{:class=>"change"}
max_demand --{:class=>"change"}
Node Calculations Present Future Change Unit
demand
demand 610 M610 M{:class=>"change"}
preset_demand --{: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"}
final_demand 610 M610 M{:class=>"change"}
primary_demand 616.49 M615.76 M{:class=>"change"}
primary_demand_of_fossil 613.67 M612.94 M{:class=>"change"}
primary_demand_of_sustainable 2,822 K2,819 K{:class=>"change"}
primary_demand_of_biogas 2,807 K2,807 K{:class=>"change"}
primary_demand_of_lng 8,967 K8,967 K{:class=>"change"}
primary_demand_of_natural_gas 604.72 M603.98 M{:class=>"change"}
technical
input_capacity 111.1111.1{:class=>"change"}
electric_based_input_capacity --{:class=>"change"}MWinput
heat_based_input_capacity 111.1111.1{:class=>"change"}MWinput
cooling_based_input_capacity --{:class=>"change"}MWinput
number_of_units 0.6960.696{:class=>"change"}
costs_per_plant
total_costs_per(:plant) 4,816 K4,816 K{:class=>"change"}euro / plant
fixed_costs_per(:plant) 620 K620 K{:class=>"change"}
cost_of_capital_per(:plant) 120 K120 K{:class=>"change"}
depreciation_costs_per(:plant) 400 K400 K{:class=>"change"}
variable_costs_per(:plant) 4,196 K4,196 K{:class=>"change"}
fuel_costs_per(:plant) 3,462 K3,462 K{:class=>"change"}
co2_emissions_costs_per(:plant) 734 K734 K{:class=>"change"}
captured_biogenic_co2_costs_per(:plant) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:plant) 100,000100,000{:class=>"change"}
variable_operation_and_maintenance_costs_per(:plant) 00{:class=>"change"}
total_initial_investment_per(:plant) 6,000 K6,000 K{:class=>"change"}
costs_per_node
total_costs_per(:node) 3,354 K3,354 K{:class=>"change"}
fixed_costs_per(:node) 432 K432 K{:class=>"change"}
cost_of_capital_per(:node) 83,561.683,561.6{:class=>"change"}
depreciation_costs_per(:node) 279 K279 K{:class=>"change"}
variable_costs_per(:node) 2,922 K2,922 K{:class=>"change"}
fuel_costs_per(:node) 2,411 K2,411 K{:class=>"change"}
co2_emissions_costs_per(:node) 511 K511 K{:class=>"change"}
captured_biogenic_co2_costs_per(:node) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:node) 69,634.769,634.7{:class=>"change"}
variable_operation_and_maintenance_costs_per(:node) 00{:class=>"change"}
total_initial_investment_per(:node) 4,178 K4,178 K{:class=>"change"}
costs_per_mw_electricity
total_costs_per(:mw_electricity) 00{:class=>"change"}
fixed_costs_per(:mw_electricity) 00{:class=>"change"}
cost_of_capital_per(:mw_electricity) 00{:class=>"change"}
depreciation_costs_per(:mw_electricity) 00{:class=>"change"}
variable_costs_per(:mw_electricity) 00{: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) NaNNaN{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mw_electricity) 00{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_electricity) NaNNaN{:class=>"change"}
total_initial_investment_per(:mw_electricity) 00{:class=>"change"}
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 00{:class=>"change"}
fixed_costs_per(:mwh_electricity) 00{:class=>"change"}
cost_of_capital_per(:mwh_electricity) 00{:class=>"change"}
depreciation_costs_per(:mwh_electricity) 00{:class=>"change"}
variable_costs_per(:mwh_electricity) 00{: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) NaNNaN{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 00{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_electricity) NaNNaN{:class=>"change"}
total_initial_investment_per(:mwh_electricity) 00{:class=>"change"}
costs_per_mw_heat
total_costs_per(:mw_heat) 48,158.848,158.8{:class=>"change"}
fixed_costs_per(:mw_heat) 6,2006,200{:class=>"change"}
cost_of_capital_per(:mw_heat) 1,2001,200{:class=>"change"}
depreciation_costs_per(:mw_heat) 4,0004,000{:class=>"change"}
variable_costs_per(:mw_heat) 41,958.841,958.8{:class=>"change"}
fuel_costs_per(:mw_heat) 34,618.934,618.9{:class=>"change"}
co2_emissions_costs_per(:mw_heat) 7,339.97,339.9{:class=>"change"}
captured_biogenic_co2_costs_per(:mw_heat) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mw_heat) 1,0001,000{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_heat) 00{:class=>"change"}
total_initial_investment_per(:mw_heat) 60,00060,000{:class=>"change"}
costs_per_mwh_heat
total_costs_per(:mwh_heat) 21.9921.99{:class=>"change"}
fixed_costs_per(:mwh_heat) 2.832.83{:class=>"change"}
cost_of_capital_per(:mwh_heat) 0.5480.548{:class=>"change"}
depreciation_costs_per(:mwh_heat) 1.831.83{:class=>"change"}
variable_costs_per(:mwh_heat) 19.1619.16{:class=>"change"}
fuel_costs_per(:mwh_heat) 15.8115.81{:class=>"change"}
co2_emissions_costs_per(:mwh_heat) 3.353.35{:class=>"change"}
captured_biogenic_co2_costs_per(:mwh_heat) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_heat) 0.4570.457{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_heat) 00{:class=>"change"}
total_initial_investment_per(:mwh_heat) 27.427.4{:class=>"change"}