Present 0 0 0
Future 0 0 0
Edges 0 Outputs
Node MJ Type
energy_power_hv_network_electricity 0 Flexible
Reversed
25.0 %
75.0 %
0.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_waste_mix
Edges 0 Outputs
Node MJ Type
energy_power_hv_network_electricity 0 Flexible
Reversed
25.0 %
75.0 %
0.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_waste_mix
Method Label Present Future Unit
technical
electricity_output_capacity * number_of_units Installed electrical capacity 0 0 MW
electricity_output_conversion Electrical efficiency 25.0 25.0 %
full_load_hours Full load hours 4,100 0 hour / year
cost
total_investment_over_lifetime_per(:mw_electricity) Investment over lifetime per MW 4500000 4500000 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 0 0 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs 65 65 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 20 20 years
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 55.5655.56{: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 00{:class=>"change"}
construction_time 3.53.5{:class=>"change"}
electrical_efficiency_when_using_coal --{:class=>"change"}
electrical_efficiency_when_using_wood_pellets --{:class=>"change"}
full_load_hours 4,1000{:class=>"change"}
households_supplied_per_unit --{:class=>"change"}
land_use_per_unit 0.50.5{:class=>"change"}
takes_part_in_ets 11{:class=>"change"}yes=1 / no=0
technical_lifetime 2020{: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 250.02 M250.02 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 00{:class=>"change"}euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 6565{: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 11.7811.78{:class=>"change"}euro / MWh
max_consumption_price 11.7811.78{: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 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 00{:class=>"change"}
preset_demand 00{:class=>"change"}
demand_of_sustainable 00{:class=>"change"}
weighted_carrier_cost_per_mj 00{:class=>"change"}
weighted_carrier_co2_per_mj 0.0490.049{:class=>"change"}
sustainability_share 0.530.53{: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 222.2222.2{:class=>"change"}
electric_based_input_capacity 222.2222.2{: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) 21.06 M18.38 M{:class=>"change"}euro / plant
fixed_costs_per(:plant) 18.38 M18.38 M{:class=>"change"}
cost_of_capital_per(:plant) 5,875 K5,875 K{:class=>"change"}
depreciation_costs_per(:plant) 12.5 M12.5 M{:class=>"change"}
variable_costs_per(:plant) 2,683 K0{:class=>"change"}
fuel_costs_per(:plant) 00{:class=>"change"}
co2_emissions_costs_per(:plant) 2,416 K0{:class=>"change"}
captured_biogenic_co2_costs_per(:plant) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:plant) 00{:class=>"change"}
variable_operation_and_maintenance_costs_per(:plant) 267 K0{:class=>"change"}
total_initial_investment_per(:plant) 250.02 M250.02 M{: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) 379 K331 K{:class=>"change"}
fixed_costs_per(:mw_electricity) 331 K331 K{:class=>"change"}
cost_of_capital_per(:mw_electricity) 106 K106 K{:class=>"change"}
depreciation_costs_per(:mw_electricity) 225 K225 K{:class=>"change"}
variable_costs_per(:mw_electricity) 48,286.40{:class=>"change"}
fuel_costs_per(:mw_electricity) 00{:class=>"change"}
co2_emissions_costs_per(:mw_electricity) 43,489.80{:class=>"change"}
captured_biogenic_co2_costs_per(:mw_electricity) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mw_electricity) 00{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_electricity) 4,796.60{:class=>"change"}
total_initial_investment_per(:mw_electricity) 4,500 K4,500 K{:class=>"change"}
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 92.450{:class=>"change"}
fixed_costs_per(:mwh_electricity) 80.670{:class=>"change"}
cost_of_capital_per(:mwh_electricity) 25.790{:class=>"change"}
depreciation_costs_per(:mwh_electricity) 54.880{:class=>"change"}
variable_costs_per(:mwh_electricity) 11.78NaN{:class=>"change"}
fuel_costs_per(:mwh_electricity) 0NaN{:class=>"change"}
co2_emissions_costs_per(:mwh_electricity) 10.61NaN{:class=>"change"}
captured_biogenic_co2_costs_per(:mwh_electricity) 0NaN{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 0NaN{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_electricity) 1.17NaN{:class=>"change"}
total_initial_investment_per(:mwh_electricity) 1,097.60{: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) NaNNaN{: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) NaNNaN{: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) NaNNaN{: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) NaNNaN{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_heat) 0NaN{:class=>"change"}
total_initial_investment_per(:mwh_heat) 00{:class=>"change"}