Present 15.05 B 15.05 B 15.05 B
Future 0 0 0
-100%
Edges 15.05 B Outputs
Node MJ Type
energy_power_hv_network_electricity 6.32 B Flexible
Reversed
42.0 %
58.0 %
Inputs Edges 15.05 B
50.0 %
Type MJ Node
Share 7.52 B energy_distribution_coal
0.0 %
Type MJ Node
Share 0 energy_distribution_torrefied_biomass_pellets
50.0 %
Type MJ Node
Share 7.52 B energy_distribution_wood_pellets
Edges 0 Outputs
Node MJ Type
energy_power_hv_network_electricity 0 Flexible
Reversed
42.0 %
58.0 %
Inputs Edges 0
50.0 %
Type MJ Node
Share 0 energy_distribution_coal
0.0 %
Type MJ Node
Share 0 energy_distribution_torrefied_biomass_pellets
50.0 %
Type MJ Node
Share 0 energy_distribution_wood_pellets
Method Label Present Future Unit
technical
electricity_output_capacity * number_of_units Installed electrical capacity 344.2 344.2 MW
electricity_output_conversion Electrical efficiency 42.0 42.0 %
full_load_hours Full load hours 5,100 0 hour / year
cost
total_investment_over_lifetime_per(:mw_electricity) Investment over lifetime per MW 1750000 1750000 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 21904 21904 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs 1382 1382 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 40 40 years
current_fuel_input_mix
coal_input_conversion Coal 50.0 50.0 %
torrefied_biomass_pellets_input_conversion Torrefied biomass pellets 0.0 0.0 %
wood_pellets_input_conversion Wood pellets 50.0 50.0 %
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 730.4730.4{: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 3.53.5{:class=>"change"}
electrical_efficiency_when_using_coal --{:class=>"change"}
electrical_efficiency_when_using_wood_pellets --{:class=>"change"}
full_load_hours 5,1000{: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 4040{: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 1.28 B1.28 B{: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 16 M16 M{:class=>"change"}euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 1,382.51,382.5{: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 53.1153.11{:class=>"change"}euro / MWh
max_consumption_price 53.1153.11{:class=>"change"}euro / MWh
merit_order
merit_order_full_load_hours --{:class=>"change"}
merit_order_capacity_factor --{:class=>"change"}
merit_order_position -16{:class=>"change"}
security_of_supply
availability 0.90.9{:class=>"change"}
part_load_operating_point 0.70.7{:class=>"change"}
part_load_efficiency_penalty 0.0460.046{: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 15.05 B0{:class=>"change"}
preset_demand 15.05 B15.05 B{:class=>"change"}
demand_of_sustainable 00{:class=>"change"}
weighted_carrier_cost_per_mj 0.0050.005{:class=>"change"}
weighted_carrier_co2_per_mj 0.0470.047{:class=>"change"}
sustainability_share 0.50.5{:class=>"change"}
final_demand 00{:class=>"change"}
primary_demand 15.05 B0{:class=>"change"}
primary_demand_of_fossil 7.52 B0{:class=>"change"}
primary_demand_of_sustainable 7.52 B0{:class=>"change"}
primary_demand_of_wood_pellets 7.52 B0{:class=>"change"}
primary_demand_of_coal 7.52 B0{:class=>"change"}
technical
input_capacity 1,739.11,739.1{:class=>"change"}
electric_based_input_capacity 1,739.11,739.1{:class=>"change"}MWinput
heat_based_input_capacity --{:class=>"change"}MWinput
cooling_based_input_capacity --{:class=>"change"}MWinput
number_of_units 0.4710.471{:class=>"change"}
costs_per_plant
total_costs_per(:plant) 273.61 M75.76 M{:class=>"change"}euro / plant
fixed_costs_per(:plant) 75.76 M75.76 M{:class=>"change"}
cost_of_capital_per(:plant) 27.8 M27.8 M{:class=>"change"}
depreciation_costs_per(:plant) 31.96 M31.96 M{:class=>"change"}
variable_costs_per(:plant) 197.85 M0{:class=>"change"}
fuel_costs_per(:plant) 168.33 M0{:class=>"change"}
co2_emissions_costs_per(:plant) 22.48 M0{:class=>"change"}
captured_biogenic_co2_costs_per(:plant) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:plant) 16 M16 M{:class=>"change"}
variable_operation_and_maintenance_costs_per(:plant) 7,051 K0{:class=>"change"}
total_initial_investment_per(:plant) 1.28 B1.28 B{:class=>"change"}
costs_per_node
total_costs_per(:node) 128.94 M35.7 M{:class=>"change"}
fixed_costs_per(:node) 35.7 M35.7 M{:class=>"change"}
cost_of_capital_per(:node) 13.1 M13.1 M{:class=>"change"}
depreciation_costs_per(:node) 15.06 M15.06 M{:class=>"change"}
variable_costs_per(:node) 93.24 M0{:class=>"change"}
fuel_costs_per(:node) 79.33 M0{:class=>"change"}
co2_emissions_costs_per(:node) 10.59 M0{:class=>"change"}
captured_biogenic_co2_costs_per(:node) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:node) 7,540 K7,540 K{:class=>"change"}
variable_operation_and_maintenance_costs_per(:node) 3,323 K0{:class=>"change"}
total_initial_investment_per(:node) 602.4 M602.4 M{:class=>"change"}
costs_per_mw_electricity
total_costs_per(:mw_electricity) 375 K104 K{:class=>"change"}
fixed_costs_per(:mw_electricity) 104 K104 K{:class=>"change"}
cost_of_capital_per(:mw_electricity) 38,062.538,062.5{:class=>"change"}
depreciation_costs_per(:mw_electricity) 43,75043,750{:class=>"change"}
variable_costs_per(:mw_electricity) 271 K0{:class=>"change"}
fuel_costs_per(:mw_electricity) 230 K0{:class=>"change"}
co2_emissions_costs_per(:mw_electricity) 30,771.80{:class=>"change"}
captured_biogenic_co2_costs_per(:mw_electricity) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mw_electricity) 21,904.821,904.8{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_electricity) 9,652.80{:class=>"change"}
total_initial_investment_per(:mw_electricity) 1,750 K1,750 K{:class=>"change"}
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 73.450{:class=>"change"}
fixed_costs_per(:mwh_electricity) 20.340{:class=>"change"}
cost_of_capital_per(:mwh_electricity) 7.460{:class=>"change"}
depreciation_costs_per(:mwh_electricity) 8.580{:class=>"change"}
variable_costs_per(:mwh_electricity) 53.11NaN{:class=>"change"}
fuel_costs_per(:mwh_electricity) 45.19NaN{:class=>"change"}
co2_emissions_costs_per(:mwh_electricity) 6.03NaN{:class=>"change"}
captured_biogenic_co2_costs_per(:mwh_electricity) 0NaN{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 4.30{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_electricity) 1.89NaN{:class=>"change"}
total_initial_investment_per(:mwh_electricity) 343.10{: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"}