Present 0 0 0
Future 0 0 0
Edges 0 Outputs
Node MJ Type
energy_power_hv_network_electricity 0 Flexible
Reversed
36.1 %
63.9 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_wood_pellets
Edges 0 Outputs
Node MJ Type
energy_power_hv_network_electricity 0 Flexible
Reversed
36.1 %
63.9 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_wood_pellets
Method Label Present Future Unit
technical
electricity_output_capacity * number_of_units Installed electrical capacity 0 0 MW
electricity_output_conversion Electrical efficiency 36.1 36.1 %
full_load_hours Full load hours 7,500 0 hour / year
cost
initial_investment_per(:mw_electricity) + cost_of_installing_per(:mw_electricity) + decommissioning_costs_per(:mw_electricity) Investment over lifetime per MW 1783439 1783439 EUR / MW
ccs_investment_per(:mw_electricity) Additional initial investment for CCS 1740000 1740000 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 53477 53477 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs (excl CCS) 800 800 EUR / full load hour
variable_operation_and_maintenance_costs_for_ccs_per_full_load_hour Additional variable operation and maintenance costs for CCS 1256 1256 EUR / full load hour
wacc Weighted average cost of capital 7.0 7.0 %
takes_part_in_ets Do emissions have to be paid through the ETS? true true boolean
other
technical_lifetime Technical lifetime 40 40 years
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 628628{:class=>"change"}MWe
heat_output_capacity 00{:class=>"change"}MWth
hydrogen_output_capacity 00{:class=>"change"}MW
free_co2_factor 0.90.9{:class=>"change"}
ccs_capture_rate 0.90.9{:class=>"change"}
construction_time 44{:class=>"change"}
electrical_efficiency_when_using_coal --{:class=>"change"}
electrical_efficiency_when_using_wood_pellets --{:class=>"change"}
full_load_hours 7,5000{: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 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 1.12 B1.12 B{:class=>"change"}euro / unit
ccs_investment 1.09 B1.09 B{: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 33.58 M33.58 M{:class=>"change"}euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 800800{:class=>"change"}euro / full load hour
variable_operation_and_maintenance_costs_for_ccs_per_full_load_hour 1,2561,256{:class=>"change"}euro / full load hour
fixed_costs_per_mw_input_capacity --{:class=>"change"}euro / MWinput
costs_per_mj --{:class=>"change"}
wacc 0.070.07{:class=>"change"}
profitability -unprofitable{:class=>"change"}profitable / unprofitable / conditionally_profitable
profit_per_mwh_electricity --{:class=>"change"}eur/MWh
marginal_costs 61.361.3{:class=>"change"}euro / MWh
max_consumption_price 61.361.3{: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 --{: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 0.0080.008{:class=>"change"}
weighted_carrier_co2_per_mj 00{:class=>"change"}
sustainability_share 11{: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 1,739.61,739.6{:class=>"change"}
electric_based_input_capacity 1,739.61,739.6{: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) 462.79 M174.09 M{:class=>"change"}euro / plant
fixed_costs_per(:plant) 174.09 M174.09 M{:class=>"change"}
cost_of_capital_per(:plant) 85.19 M85.19 M{:class=>"change"}
depreciation_costs_per(:plant) 55.32 M55.32 M{:class=>"change"}
variable_costs_per(:plant) 288.7 M0{:class=>"change"}
fuel_costs_per(:plant) 390.84 M0{:class=>"change"}
co2_emissions_costs_per(:plant) 00{:class=>"change"}
captured_biogenic_co2_costs_per(:plant) -117.56 M0{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:plant) 33.58 M33.58 M{:class=>"change"}
variable_operation_and_maintenance_costs_per(:plant) 15.42 M0{:class=>"change"}
total_initial_investment_per(:plant) 2.21 B2.21 B{: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) 737 K277 K{:class=>"change"}
fixed_costs_per(:mw_electricity) 277 K277 K{:class=>"change"}
cost_of_capital_per(:mw_electricity) 136 K136 K{:class=>"change"}
depreciation_costs_per(:mw_electricity) 88,08688,086{:class=>"change"}
variable_costs_per(:mw_electricity) 460 K0{:class=>"change"}
fuel_costs_per(:mw_electricity) 622 K0{:class=>"change"}
co2_emissions_costs_per(:mw_electricity) 00{:class=>"change"}
captured_biogenic_co2_costs_per(:mw_electricity) -187 K0{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mw_electricity) 53,477.753,477.7{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_electricity) 24,554.10{:class=>"change"}
total_initial_investment_per(:mw_electricity) 3,523 K3,523 K{:class=>"change"}
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 98.260{:class=>"change"}
fixed_costs_per(:mwh_electricity) 36.960{:class=>"change"}
cost_of_capital_per(:mwh_electricity) 18.090{:class=>"change"}
depreciation_costs_per(:mwh_electricity) 11.740{:class=>"change"}
variable_costs_per(:mwh_electricity) 61.3NaN{:class=>"change"}
fuel_costs_per(:mwh_electricity) 82.98NaN{:class=>"change"}
co2_emissions_costs_per(:mwh_electricity) 0NaN{:class=>"change"}
captured_biogenic_co2_costs_per(:mwh_electricity) -24.96NaN{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 7.130{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_electricity) 3.27NaN{:class=>"change"}
total_initial_investment_per(:mwh_electricity) 469.80{: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) NaNNaN{:class=>"change"}
captured_biogenic_co2_costs_per(:mw_heat) InfinityNaN{: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) NaNNaN{:class=>"change"}
captured_biogenic_co2_costs_per(:mwh_heat) InfinityNaN{: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"}