Present 8.33 B 8.33 B 8.33 B
Future 8.33 B 8.33 B 8.33 B
Edges 8.33 B Outputs
Node MJ Type
industry_locally_available_electricity 3.08 B Share
Reversed
37.03 %
60.38 %
Node MJ Type
industry_locally_available_steam_hot_water 215.79 M Share
Reversed
2.59 %
Inputs Edges 8.33 B
100.0 %
Type MJ Node
Share
Reversed
8.33 B energy_distribution_coal_gas
Edges 8.33 B Outputs
Node MJ Type
industry_locally_available_electricity 3.08 B Share
Reversed
37.03 %
60.38 %
Node MJ Type
industry_locally_available_steam_hot_water 215.79 M Share
Reversed
2.59 %
Inputs Edges 8.33 B
100.0 %
Type MJ Node
Share
Reversed
8.33 B energy_distribution_coal_gas
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 129.6129.6{:class=>"change"}MWe
heat_output_capacity 9.079.07{:class=>"change"}MWth
hydrogen_output_capacity 00{:class=>"change"}MW
free_co2_factor 00{:class=>"change"}
ccs_capture_rate --{:class=>"change"}
construction_time 2.52.5{:class=>"change"}
electrical_efficiency_when_using_coal --{:class=>"change"}
electrical_efficiency_when_using_wood_pellets --{:class=>"change"}
full_load_hours 5,3205,320{: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 3030{:class=>"change"}year
typical_input_capacity 350350{:class=>"change"}MWinput
output_capacity --{:class=>"change"}MW
input_efficiency --{:class=>"change"}
output_efficiency --{:class=>"change"}
cost
initial_investment 169.05 M169.05 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 1,610 K1,610 K{:class=>"change"}euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 328.7328.7{: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 40.4840.48{:class=>"change"}euro / MWh
max_consumption_price 40.4840.48{: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 0.90.9{:class=>"change"}
part_load_operating_point --{:class=>"change"}
part_load_efficiency_penalty --{:class=>"change"}
forecasting_error 00{:class=>"change"}
misc
demand_expected_value 8.33 B8.33 B{:class=>"change"}
excel_id --{:class=>"change"}
max_demand --{:class=>"change"}
Node Calculations Present Future Change Unit
demand
demand 8.33 B8.33 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 0.0930.093{:class=>"change"}
sustainability_share 00{:class=>"change"}
final_demand 00{:class=>"change"}
primary_demand 19.35 B19.35 B{:class=>"change"}
primary_demand_of_fossil 19.35 B19.35 B{:class=>"change"}
primary_demand_of_sustainable 00{:class=>"change"}
primary_demand_of_coal 19.35 B19.35 B{:class=>"change"}
technical
input_capacity 350350{:class=>"change"}
electric_based_input_capacity 350350{:class=>"change"}MWinput
heat_based_input_capacity 350350{:class=>"change"}MWinput
cooling_based_input_capacity --{:class=>"change"}MWinput
number_of_units 1.241.24{:class=>"change"}
costs_per_plant
total_costs_per(:plant) 38.82 M38.82 M{:class=>"change"}euro / plant
fixed_costs_per(:plant) 10.91 M10.91 M{:class=>"change"}
cost_of_capital_per(:plant) 3,663 K3,663 K{:class=>"change"}
depreciation_costs_per(:plant) 5,635 K5,635 K{:class=>"change"}
variable_costs_per(:plant) 27.91 M27.91 M{:class=>"change"}
fuel_costs_per(:plant) 16.91 M16.91 M{:class=>"change"}
co2_emissions_costs_per(:plant) 9,256 K9,256 K{:class=>"change"}
captured_biogenic_co2_costs_per(:plant) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:plant) 1,610 K1,610 K{:class=>"change"}
variable_operation_and_maintenance_costs_per(:plant) 1,749 K1,749 K{:class=>"change"}
total_initial_investment_per(:plant) 169.05 M169.05 M{:class=>"change"}
costs_per_node
total_costs_per(:node) 48.23 M48.23 M{:class=>"change"}
fixed_costs_per(:node) 13.55 M13.55 M{:class=>"change"}
cost_of_capital_per(:node) 4,551 K4,551 K{:class=>"change"}
depreciation_costs_per(:node) 7,001 K7,001 K{:class=>"change"}
variable_costs_per(:node) 34.68 M34.68 M{:class=>"change"}
fuel_costs_per(:node) 21 M21 M{:class=>"change"}
co2_emissions_costs_per(:node) 11.5 M11.5 M{:class=>"change"}
captured_biogenic_co2_costs_per(:node) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:node) 2,000 K2,000 K{:class=>"change"}
variable_operation_and_maintenance_costs_per(:node) 2,173 K2,173 K{:class=>"change"}
total_initial_investment_per(:node) 210.04 M210.04 M{:class=>"change"}
costs_per_mw_electricity
total_costs_per(:mw_electricity) 300 K300 K{:class=>"change"}
fixed_costs_per(:mw_electricity) 84,166.184,166.1{:class=>"change"}
cost_of_capital_per(:mw_electricity) 28,262.428,262.4{:class=>"change"}
depreciation_costs_per(:mw_electricity) 43,480.743,480.7{:class=>"change"}
variable_costs_per(:mw_electricity) 215 K215 K{:class=>"change"}
fuel_costs_per(:mw_electricity) 130 K130 K{:class=>"change"}
co2_emissions_costs_per(:mw_electricity) 71,419.271,419.2{:class=>"change"}
captured_biogenic_co2_costs_per(:mw_electricity) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mw_electricity) 12,42312,423{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_electricity) 13,493.213,493.2{:class=>"change"}
total_initial_investment_per(:mw_electricity) 1,304 K1,304 K{:class=>"change"}
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 56.356.3{:class=>"change"}
fixed_costs_per(:mwh_electricity) 15.8215.82{:class=>"change"}
cost_of_capital_per(:mwh_electricity) 5.315.31{:class=>"change"}
depreciation_costs_per(:mwh_electricity) 8.178.17{:class=>"change"}
variable_costs_per(:mwh_electricity) 40.4840.48{:class=>"change"}
fuel_costs_per(:mwh_electricity) 24.5224.52{:class=>"change"}
co2_emissions_costs_per(:mwh_electricity) 13.4213.42{:class=>"change"}
captured_biogenic_co2_costs_per(:mwh_electricity) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 2.342.34{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_electricity) 2.542.54{:class=>"change"}
total_initial_investment_per(:mwh_electricity) 245.2245.2{:class=>"change"}
costs_per_mw_heat
total_costs_per(:mw_heat) 4,281 K4,281 K{:class=>"change"}
fixed_costs_per(:mw_heat) 1,203 K1,203 K{:class=>"change"}
cost_of_capital_per(:mw_heat) 404 K404 K{:class=>"change"}
depreciation_costs_per(:mw_heat) 621 K621 K{:class=>"change"}
variable_costs_per(:mw_heat) 3,078 K3,078 K{:class=>"change"}
fuel_costs_per(:mw_heat) 1,864 K1,864 K{:class=>"change"}
co2_emissions_costs_per(:mw_heat) 1,021 K1,021 K{:class=>"change"}
captured_biogenic_co2_costs_per(:mw_heat) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mw_heat) 178 K178 K{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_heat) 193 K193 K{:class=>"change"}
total_initial_investment_per(:mw_heat) 18.64 M18.64 M{:class=>"change"}
costs_per_mwh_heat
total_costs_per(:mwh_heat) 804.6804.6{:class=>"change"}
fixed_costs_per(:mwh_heat) 226.1226.1{:class=>"change"}
cost_of_capital_per(:mwh_heat) 75.9275.92{:class=>"change"}
depreciation_costs_per(:mwh_heat) 116.8116.8{:class=>"change"}
variable_costs_per(:mwh_heat) 578.5578.5{:class=>"change"}
fuel_costs_per(:mwh_heat) 350.4350.4{:class=>"change"}
co2_emissions_costs_per(:mwh_heat) 191.9191.9{:class=>"change"}
captured_biogenic_co2_costs_per(:mwh_heat) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_heat) 33.3733.37{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_heat) 36.2536.25{:class=>"change"}
total_initial_investment_per(:mwh_heat) 3,5043,504{:class=>"change"}