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 148.2148.2{:class=>"change"}MWe
heat_output_capacity 9.789.78{: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 6,354.46,354.4{: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 3030{:class=>"change"}year
typical_input_capacity 350350{:class=>"change"}MWinput
output_capacity --{:class=>"change"}MW
input_efficiency --{:class=>"change"}
output_efficiency --{:class=>"change"}
cost
initial_investment 169.05 M169.05 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 1,610 K1,610 K{:class=>"change"}euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 328.7328.7{: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 --{:class=>"change"}profitable / unprofitable / conditionally_profitable
profit_per_mwh_electricity --{:class=>"change"}eur/MWh
marginal_costs 24.5824.58{:class=>"change"}euro / MWh
max_consumption_price 24.5824.58{: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 00{:class=>"change"}
misc
demand_expected_value 8.7 B8.7 B{:class=>"change"}
excel_id --{:class=>"change"}
max_demand --{:class=>"change"}
Node Calculations Present Future Change Unit
demand
demand 8.7 B8.7 B{:class=>"change"}
preset_demand --{:class=>"change"}
demand_of_sustainable 00{:class=>"change"}
weighted_carrier_cost_per_mj 0.0030.003{:class=>"change"}
weighted_carrier_co2_per_mj 0.0930.093{:class=>"change"}
sustainability_share 00{:class=>"change"}
final_demand 00{:class=>"change"}
primary_demand 18.79 B18.79 B{:class=>"change"}
primary_demand_of_fossil 18.79 B18.79 B{:class=>"change"}
primary_demand_of_sustainable 00{:class=>"change"}
primary_demand_of_coal 18.79 B18.79 B{:class=>"change"}
technical
input_capacity 350350{:class=>"change"}
electric_based_input_capacity 350350{:class=>"change"}MWinput
heat_based_input_capacity 350350{:class=>"change"}MWinput
cooling_based_input_capacity --{:class=>"change"}MWinput
number_of_units 1.091.09{:class=>"change"}
costs_per_plant
total_costs_per(:plant) 34.06 M34.06 M{:class=>"change"}euro / plant
fixed_costs_per(:plant) 10.91 M10.91 M{:class=>"change"}
cost_of_capital_per(:plant) 3,663 K3,663 K{:class=>"change"}
depreciation_costs_per(:plant) 5,635 K5,635 K{:class=>"change"}
variable_costs_per(:plant) 23.15 M23.15 M{:class=>"change"}
fuel_costs_per(:plant) 20.19 M20.19 M{:class=>"change"}
co2_emissions_costs_per(:plant) 868 K868 K{:class=>"change"}
captured_biogenic_co2_costs_per(:plant) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:plant) 1,610 K1,610 K{:class=>"change"}
variable_operation_and_maintenance_costs_per(:plant) 2,089 K2,089 K{:class=>"change"}
total_initial_investment_per(:plant) 169.05 M169.05 M{:class=>"change"}
costs_per_node
total_costs_per(:node) 36.99 M36.99 M{:class=>"change"}
fixed_costs_per(:node) 11.85 M11.85 M{:class=>"change"}
cost_of_capital_per(:node) 3,979 K3,979 K{:class=>"change"}
depreciation_costs_per(:node) 6,121 K6,121 K{:class=>"change"}
variable_costs_per(:node) 25.15 M25.15 M{:class=>"change"}
fuel_costs_per(:node) 21.93 M21.93 M{:class=>"change"}
co2_emissions_costs_per(:node) 943 K943 K{:class=>"change"}
captured_biogenic_co2_costs_per(:node) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:node) 1,749 K1,749 K{:class=>"change"}
variable_operation_and_maintenance_costs_per(:node) 2,269 K2,269 K{:class=>"change"}
total_initial_investment_per(:node) 183.62 M183.62 M{:class=>"change"}
costs_per_mw_electricity
total_costs_per(:mw_electricity) 230 K230 K{:class=>"change"}
fixed_costs_per(:mw_electricity) 73,594.573,594.5{:class=>"change"}
cost_of_capital_per(:mw_electricity) 24,712.624,712.6{:class=>"change"}
depreciation_costs_per(:mw_electricity) 38,019.338,019.3{:class=>"change"}
variable_costs_per(:mw_electricity) 156 K156 K{:class=>"change"}
fuel_costs_per(:mw_electricity) 136 K136 K{:class=>"change"}
co2_emissions_costs_per(:mw_electricity) 5,857.95,857.9{:class=>"change"}
captured_biogenic_co2_costs_per(:mw_electricity) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mw_electricity) 10,862.710,862.7{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_electricity) 14,092.314,092.3{:class=>"change"}
total_initial_investment_per(:mw_electricity) 1,141 K1,141 K{:class=>"change"}
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 36.1636.16{:class=>"change"}
fixed_costs_per(:mwh_electricity) 11.5811.58{:class=>"change"}
cost_of_capital_per(:mwh_electricity) 3.893.89{:class=>"change"}
depreciation_costs_per(:mwh_electricity) 5.985.98{:class=>"change"}
variable_costs_per(:mwh_electricity) 24.5824.58{:class=>"change"}
fuel_costs_per(:mwh_electricity) 21.4421.44{:class=>"change"}
co2_emissions_costs_per(:mwh_electricity) 0.9220.922{:class=>"change"}
captured_biogenic_co2_costs_per(:mwh_electricity) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 1.711.71{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_electricity) 2.222.22{:class=>"change"}
total_initial_investment_per(:mwh_electricity) 179.5179.5{:class=>"change"}
costs_per_mw_heat
total_costs_per(:mw_heat) 3,483 K3,483 K{:class=>"change"}
fixed_costs_per(:mw_heat) 1,115 K1,115 K{:class=>"change"}
cost_of_capital_per(:mw_heat) 375 K375 K{:class=>"change"}
depreciation_costs_per(:mw_heat) 576 K576 K{:class=>"change"}
variable_costs_per(:mw_heat) 2,367 K2,367 K{:class=>"change"}
fuel_costs_per(:mw_heat) 2,065 K2,065 K{:class=>"change"}
co2_emissions_costs_per(:mw_heat) 88,779.888,779.8{:class=>"change"}
captured_biogenic_co2_costs_per(:mw_heat) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mw_heat) 165 K165 K{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_heat) 214 K214 K{:class=>"change"}
total_initial_investment_per(:mw_heat) 17.29 M17.29 M{:class=>"change"}
costs_per_mwh_heat
total_costs_per(:mwh_heat) 548.1548.1{:class=>"change"}
fixed_costs_per(:mwh_heat) 175.5175.5{:class=>"change"}
cost_of_capital_per(:mwh_heat) 58.9458.94{:class=>"change"}
depreciation_costs_per(:mwh_heat) 90.6890.68{:class=>"change"}
variable_costs_per(:mwh_heat) 372.5372.5{:class=>"change"}
fuel_costs_per(:mwh_heat) 324.9324.9{:class=>"change"}
co2_emissions_costs_per(:mwh_heat) 13.9713.97{:class=>"change"}
captured_biogenic_co2_costs_per(:mwh_heat) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_heat) 25.9125.91{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_heat) 33.6133.61{:class=>"change"}
total_initial_investment_per(:mwh_heat) 2,720.32,720.3{:class=>"change"}