Present 8.7 B 8.7 B 8.7 B
Future 8.7 B 8.7 B 8.7 B
Edges 8.7 B Outputs
Node MJ Type
industry_locally_available_electricity 3.68 B Share
Reversed
42.35 %
54.86 %
Node MJ Type
industry_locally_available_steam_hot_water 243 M Share
Reversed
2.79 %
Inputs Edges 8.7 B
100.0 %
Type MJ Node
Share
Reversed
8.7 B energy_distribution_coal_gas
Edges 8.7 B Outputs
Node MJ Type
industry_locally_available_electricity 3.68 B Share
Reversed
42.35 %
54.86 %
Node MJ Type
industry_locally_available_steam_hot_water 243 M Share
Reversed
2.79 %
Inputs Edges 8.7 B
100.0 %
Type MJ Node
Share
Reversed
8.7 B energy_distribution_coal_gas
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 148.2 148.2 0% MWe
heat_output_capacity 9.78 9.78 0% MWth
hydrogen_output_capacity 0 0 MW
free_co2_factor 0 0
ccs_capture_rate - -
construction_time 2.5 2.5 0%
electrical_efficiency_when_using_coal - -
electrical_efficiency_when_using_wood_pellets - -
full_load_hours 6,354.4 6,354.4 0%
households_supplied_per_unit - -
land_use_per_unit - -
takes_part_in_ets 1 1 0% yes=1 / no=0
technical_lifetime 30 30 0% year
typical_input_capacity 350 350 0% MWinput
output_capacity - - MW
input_efficiency - -
output_efficiency - -
cost
initial_investment 169.05 M 169.05 M 0% euro / unit
ccs_investment 0 0 euro / unit
cost_of_installing 0 0 euro / unit
decommissioning_costs 0 0 euro / unit
fixed_operation_and_maintenance_costs_per_year 1,610 K 1,610 K 0% euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 328.7 328.7 0% euro / full load hour
variable_operation_and_maintenance_costs_for_ccs_per_full_load_hour 0 0 euro / full load hour
fixed_costs_per_mw_input_capacity - - euro / MWinput
costs_per_mj - -
wacc 0.04 0.04 0%
profitability - - profitable / unprofitable / conditionally_profitable
profit_per_mwh_electricity - - eur/MWh
marginal_costs 24.58 24.58 0% euro / MWh
max_consumption_price 24.58 24.58 0% euro / MWh
merit_order
merit_order_full_load_hours - -
merit_order_capacity_factor - -
merit_order_position - -
security_of_supply
availability 0.9 0.9 0%
part_load_operating_point - -
part_load_efficiency_penalty - -
forecasting_error 0 0
misc
demand_expected_value 8.7 B 8.7 B 0%
excel_id - -
max_demand - -
Node Calculations Present Future Change Unit
demand
demand 8.7 B 8.7 B 0%
preset_demand - -
demand_of_sustainable 0 0
weighted_carrier_cost_per_mj 0.003 0.003 0%
weighted_carrier_co2_per_mj 0.093 0.093 0%
sustainability_share 0 0
final_demand 0 0
primary_demand 18.79 B 18.79 B 0%
primary_demand_of_fossil 18.79 B 18.79 B 0%
primary_demand_of_sustainable 0 0
primary_demand_of_coal 18.79 B 18.79 B 0%
technical
input_capacity 350 350 0%
electric_based_input_capacity 350 350 0% MWinput
heat_based_input_capacity 350 350 0% MWinput
cooling_based_input_capacity - - MWinput
number_of_units 1.09 1.09 0%
costs_per_plant
total_costs_per(:plant) 34.06 M 34.06 M 0% euro / plant
fixed_costs_per(:plant) 10.91 M 10.91 M 0%
cost_of_capital_per(:plant) 3,663 K 3,663 K 0%
depreciation_costs_per(:plant) 5,635 K 5,635 K 0%
variable_costs_per(:plant) 23.15 M 23.15 M 0%
fuel_costs_per(:plant) 20.19 M 20.19 M 0%
co2_emissions_costs_per(:plant) 868 K 868 K 0%
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 1,610 K 1,610 K 0%
variable_operation_and_maintenance_costs_per(:plant) 2,089 K 2,089 K 0%
total_initial_investment_per(:plant) 169.05 M 169.05 M 0%
costs_per_node
total_costs_per(:node) 36.99 M 36.99 M 0%
fixed_costs_per(:node) 11.85 M 11.85 M 0%
cost_of_capital_per(:node) 3,979 K 3,979 K 0%
depreciation_costs_per(:node) 6,121 K 6,121 K 0%
variable_costs_per(:node) 25.15 M 25.15 M 0%
fuel_costs_per(:node) 21.93 M 21.93 M 0%
co2_emissions_costs_per(:node) 943 K 943 K 0%
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 1,749 K 1,749 K 0%
variable_operation_and_maintenance_costs_per(:node) 2,269 K 2,269 K 0%
total_initial_investment_per(:node) 183.62 M 183.62 M 0%
costs_per_mw_electricity
total_costs_per(:mw_electricity) 230 K 230 K 0%
fixed_costs_per(:mw_electricity) 73,594.5 73,594.5 0%
cost_of_capital_per(:mw_electricity) 24,712.6 24,712.6 0%
depreciation_costs_per(:mw_electricity) 38,019.3 38,019.3 0%
variable_costs_per(:mw_electricity) 156 K 156 K 0%
fuel_costs_per(:mw_electricity) 136 K 136 K 0%
co2_emissions_costs_per(:mw_electricity) 5,857.9 5,857.9 0%
captured_biogenic_co2_costs_per(:mw_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mw_electricity) 10,862.7 10,862.7 0%
variable_operation_and_maintenance_costs_per(:mw_electricity) 14,092.3 14,092.3 0%
total_initial_investment_per(:mw_electricity) 1,141 K 1,141 K 0%
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 36.16 36.16 0%
fixed_costs_per(:mwh_electricity) 11.58 11.58 0%
cost_of_capital_per(:mwh_electricity) 3.89 3.89 0%
depreciation_costs_per(:mwh_electricity) 5.98 5.98 0%
variable_costs_per(:mwh_electricity) 24.58 24.58 0%
fuel_costs_per(:mwh_electricity) 21.44 21.44 0%
co2_emissions_costs_per(:mwh_electricity) 0.922 0.922 0%
captured_biogenic_co2_costs_per(:mwh_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 1.71 1.71 0%
variable_operation_and_maintenance_costs_per(:mwh_electricity) 2.22 2.22 0%
total_initial_investment_per(:mwh_electricity) 179.5 179.5 0%
costs_per_mw_heat
total_costs_per(:mw_heat) 3,483 K 3,483 K 0%
fixed_costs_per(:mw_heat) 1,115 K 1,115 K 0%
cost_of_capital_per(:mw_heat) 375 K 375 K 0%
depreciation_costs_per(:mw_heat) 576 K 576 K 0%
variable_costs_per(:mw_heat) 2,367 K 2,367 K 0%
fuel_costs_per(:mw_heat) 2,065 K 2,065 K 0%
co2_emissions_costs_per(:mw_heat) 88,779.8 88,779.8 0%
captured_biogenic_co2_costs_per(:mw_heat) 0 0
fixed_operation_and_maintenance_costs_per(:mw_heat) 165 K 165 K 0%
variable_operation_and_maintenance_costs_per(:mw_heat) 214 K 214 K 0%
total_initial_investment_per(:mw_heat) 17.29 M 17.29 M 0%
costs_per_mwh_heat
total_costs_per(:mwh_heat) 548.1 548.1 0%
fixed_costs_per(:mwh_heat) 175.5 175.5 0%
cost_of_capital_per(:mwh_heat) 58.94 58.94 0%
depreciation_costs_per(:mwh_heat) 90.68 90.68 0%
variable_costs_per(:mwh_heat) 372.5 372.5 0%
fuel_costs_per(:mwh_heat) 324.9 324.9 0%
co2_emissions_costs_per(:mwh_heat) 13.97 13.97 0%
captured_biogenic_co2_costs_per(:mwh_heat) 0 0
fixed_operation_and_maintenance_costs_per(:mwh_heat) 25.91 25.91 0%
variable_operation_and_maintenance_costs_per(:mwh_heat) 33.61 33.61 0%
total_initial_investment_per(:mwh_heat) 2,720.3 2,720.3 0%