Present 272.53 M 272.53 M 272.53 M
Future 272.53 M 272.53 M 272.53 M
Edges 272.53 M Outputs
Node MJ Type
energy_power_hv_network_electricity 267.08 M Flexible
Reversed
98.0 %
2.0 %
Inputs Edges 272.53 M
100.0 %
Type MJ Node
Share 272.53 M environment_water_water
Edges 272.53 M Outputs
Node MJ Type
energy_power_hv_network_electricity 267.08 M Flexible
Reversed
98.0 %
2.0 %
Inputs Edges 272.53 M
100.0 %
Type MJ Node
Share 272.53 M environment_water_water
Method Label Present Future Unit
technical
electricity_output_capacity * number_of_units Installed electrical capacity 37 37 MW
electricity_output_conversion Electrical efficiency 98.0 98.0 %
full_load_hours Full load hours 2,005 2,005 hour / year
cost
total_investment_over_lifetime_per(:mw_electricity) Investment over lifetime per MW 3600000 3600000 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 32000 32000 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs 0 0 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 1010{: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 22{:class=>"change"}
electrical_efficiency_when_using_coal --{:class=>"change"}
electrical_efficiency_when_using_wood_pellets --{:class=>"change"}
full_load_hours 2,0052,005{:class=>"change"}
households_supplied_per_unit --{:class=>"change"}
land_use_per_unit 00{: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 36 M36 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 320 K320 K{: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 00{:class=>"change"}euro / MWh
max_consumption_price 00{: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 0.980.98{:class=>"change"}
part_load_operating_point 0.70.7{:class=>"change"}
part_load_efficiency_penalty 0.10.1{: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 272.53 M272.53 M{:class=>"change"}
preset_demand 272.53 M272.53 M{:class=>"change"}
demand_of_sustainable 00{:class=>"change"}
weighted_carrier_cost_per_mj 00{:class=>"change"}
weighted_carrier_co2_per_mj 00{:class=>"change"}
sustainability_share 11{:class=>"change"}
final_demand 00{:class=>"change"}
primary_demand 267.08 M267.08 M{:class=>"change"}
primary_demand_of_fossil 00{:class=>"change"}
primary_demand_of_sustainable 267.08 M267.08 M{:class=>"change"}
primary_demand_of_electricity 267.08 M267.08 M{:class=>"change"}
technical
input_capacity 10.210.2{:class=>"change"}
electric_based_input_capacity 10.210.2{:class=>"change"}MWinput
heat_based_input_capacity --{:class=>"change"}MWinput
cooling_based_input_capacity --{:class=>"change"}MWinput
number_of_units 3.73.7{:class=>"change"}
costs_per_plant
total_costs_per(:plant) 1,872 K1,872 K{:class=>"change"}euro / plant
fixed_costs_per(:plant) 1,872 K1,872 K{:class=>"change"}
cost_of_capital_per(:plant) 752 K752 K{:class=>"change"}
depreciation_costs_per(:plant) 800 K800 K{:class=>"change"}
variable_costs_per(:plant) 00{: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) 320 K320 K{:class=>"change"}
variable_operation_and_maintenance_costs_per(:plant) 00{:class=>"change"}
total_initial_investment_per(:plant) 36 M36 M{:class=>"change"}
costs_per_node
total_costs_per(:node) 6,927 K6,927 K{:class=>"change"}
fixed_costs_per(:node) 6,927 K6,927 K{:class=>"change"}
cost_of_capital_per(:node) 2,783 K2,783 K{:class=>"change"}
depreciation_costs_per(:node) 2,960 K2,960 K{: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) 1,184 K1,184 K{:class=>"change"}
variable_operation_and_maintenance_costs_per(:node) 00{:class=>"change"}
total_initial_investment_per(:node) 133.2 M133.2 M{:class=>"change"}
costs_per_mw_electricity
total_costs_per(:mw_electricity) 187 K187 K{:class=>"change"}
fixed_costs_per(:mw_electricity) 187 K187 K{:class=>"change"}
cost_of_capital_per(:mw_electricity) 75,20075,200{:class=>"change"}
depreciation_costs_per(:mw_electricity) 80,00080,000{: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) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mw_electricity) 32,00032,000{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_electricity) 00{:class=>"change"}
total_initial_investment_per(:mw_electricity) 3,600 K3,600 K{:class=>"change"}
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 93.3793.37{:class=>"change"}
fixed_costs_per(:mwh_electricity) 93.3793.37{:class=>"change"}
cost_of_capital_per(:mwh_electricity) 37.5137.51{:class=>"change"}
depreciation_costs_per(:mwh_electricity) 39.939.9{: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) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 15.9615.96{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_electricity) 00{:class=>"change"}
total_initial_investment_per(:mwh_electricity) 1,795.51,795.5{: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) NaNNaN{: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) 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) NaNNaN{: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) 00{:class=>"change"}