Present 0 0 0
Future 0 0 0
Edges 0 Outputs
Node MJ Type
energy_power_hv_network_electricity 0 Flexible
Reversed
45.0 %
55.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_crude_oil
Edges 0 Outputs
Node MJ Type
energy_power_hv_network_electricity 0 Flexible
Reversed
45.0 %
55.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_crude_oil
Method Label Present Future Unit
technical
electricity_output_capacity * number_of_units Installed electrical capacity 0 0 MW
electricity_output_conversion Electrical efficiency 45.0 45.0 %
full_load_hours Full load hours 4,000 0 hour / year
cost
total_investment_over_lifetime_per(:mw_electricity) Investment over lifetime per MW 490000 490000 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 18824 18824 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 30 30 years
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 800800{: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 2.52.5{:class=>"change"}
electrical_efficiency_when_using_coal --{:class=>"change"}
electrical_efficiency_when_using_wood_pellets --{:class=>"change"}
full_load_hours 4,0000{: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 3030{: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 392 M392 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 15.06 M15.06 M{: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 -unprofitable{:class=>"change"}profitable / unprofitable / conditionally_profitable
profit_per_mwh_electricity --{:class=>"change"}eur/MWh
marginal_costs 92.4492.44{:class=>"change"}euro / MWh
max_consumption_price 92.4492.44{: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 0.890.89{:class=>"change"}
part_load_operating_point 0.70.7{:class=>"change"}
part_load_efficiency_penalty 0.0230.023{: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 0.010.01{:class=>"change"}
weighted_carrier_co2_per_mj 0.0730.073{:class=>"change"}
sustainability_share 00{: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 1,777.81,777.8{:class=>"change"}
electric_based_input_capacity 1,777.81,777.8{: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) 332.43 M36.62 M{:class=>"change"}euro / plant
fixed_costs_per(:plant) 36.62 M36.62 M{:class=>"change"}
cost_of_capital_per(:plant) 8,493 K8,493 K{:class=>"change"}
depreciation_costs_per(:plant) 13.07 M13.07 M{:class=>"change"}
variable_costs_per(:plant) 295.81 M0{:class=>"change"}
fuel_costs_per(:plant) 267.85 M0{:class=>"change"}
co2_emissions_costs_per(:plant) 27.96 M0{:class=>"change"}
captured_biogenic_co2_costs_per(:plant) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:plant) 15.06 M15.06 M{:class=>"change"}
variable_operation_and_maintenance_costs_per(:plant) 00{:class=>"change"}
total_initial_investment_per(:plant) 392 M392 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) 416 K45,774.5{:class=>"change"}
fixed_costs_per(:mw_electricity) 45,774.545,774.5{:class=>"change"}
cost_of_capital_per(:mw_electricity) 10,616.710,616.7{:class=>"change"}
depreciation_costs_per(:mw_electricity) 16,333.316,333.3{:class=>"change"}
variable_costs_per(:mw_electricity) 370 K0{:class=>"change"}
fuel_costs_per(:mw_electricity) 335 K0{:class=>"change"}
co2_emissions_costs_per(:mw_electricity) 34,944.70{:class=>"change"}
captured_biogenic_co2_costs_per(:mw_electricity) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mw_electricity) 18,824.518,824.5{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_electricity) 00{:class=>"change"}
total_initial_investment_per(:mw_electricity) 490 K490 K{:class=>"change"}
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 103.90{:class=>"change"}
fixed_costs_per(:mwh_electricity) 11.440{:class=>"change"}
cost_of_capital_per(:mwh_electricity) 2.650{:class=>"change"}
depreciation_costs_per(:mwh_electricity) 4.080{:class=>"change"}
variable_costs_per(:mwh_electricity) 92.44NaN{:class=>"change"}
fuel_costs_per(:mwh_electricity) 83.7NaN{:class=>"change"}
co2_emissions_costs_per(:mwh_electricity) 8.74NaN{:class=>"change"}
captured_biogenic_co2_costs_per(:mwh_electricity) 0NaN{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 4.710{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_electricity) 0NaN{:class=>"change"}
total_initial_investment_per(:mwh_electricity) 122.50{: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) 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) 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) NaNNaN{:class=>"change"}
total_initial_investment_per(:mwh_heat) 00{:class=>"change"}