Present 0 0 0
Future 0 0 0
Edges 0 Outputs
Node MJ Type
energy_power_hv_network_electricity 0 Flexible
Reversed
40.0 %
60.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_lignite
0.0 %
Type MJ Node
Share 0 energy_distribution_torrefied_biomass_pellets
Edges 0 Outputs
Node MJ Type
energy_power_hv_network_electricity 0 Flexible
Reversed
40.0 %
60.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_lignite
0.0 %
Type MJ Node
Share 0 energy_distribution_torrefied_biomass_pellets
Method Label Present Future Unit
technical
electricity_output_capacity * number_of_units Installed electrical capacity 0 0 MW
electricity_output_conversion Electrical efficiency 40.0 40.0 %
full_load_hours Full load hours 6,329 0 hour / year
cost
total_investment_over_lifetime_per(:mw_electricity) Investment over lifetime per MW 1283750 1283750 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 24509 24509 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs 2370 2370 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 44{:class=>"change"}
electrical_efficiency_when_using_coal --{:class=>"change"}
electrical_efficiency_when_using_wood_pellets --{:class=>"change"}
full_load_hours 6,3290{: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 1.03 B1.03 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 19.61 M19.61 M{:class=>"change"}euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 2,3702,370{: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 13.9313.93{:class=>"change"}euro / MWh
max_consumption_price 13.9313.93{: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 0.70.7{:class=>"change"}
part_load_efficiency_penalty 0.10.1{: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 0.0010.001{:class=>"change"}
weighted_carrier_co2_per_mj 0.1010.101{: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 2,0002,000{:class=>"change"}
electric_based_input_capacity 2,0002,000{: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) 147.64 M77.12 M{:class=>"change"}euro / plant
fixed_costs_per(:plant) 77.12 M77.12 M{:class=>"change"}
cost_of_capital_per(:plant) 23.28 M23.28 M{:class=>"change"}
depreciation_costs_per(:plant) 34.23 M34.23 M{:class=>"change"}
variable_costs_per(:plant) 70.52 M0{:class=>"change"}
fuel_costs_per(:plant) 50.13 M0{:class=>"change"}
co2_emissions_costs_per(:plant) 5,396 K0{:class=>"change"}
captured_biogenic_co2_costs_per(:plant) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:plant) 19.61 M19.61 M{:class=>"change"}
variable_operation_and_maintenance_costs_per(:plant) 15 M0{:class=>"change"}
total_initial_investment_per(:plant) 1.03 B1.03 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) 185 K96,399.8{:class=>"change"}
fixed_costs_per(:mw_electricity) 96,399.896,399.8{:class=>"change"}
cost_of_capital_per(:mw_electricity) 29,098.329,098.3{:class=>"change"}
depreciation_costs_per(:mw_electricity) 42,791.742,791.7{:class=>"change"}
variable_costs_per(:mw_electricity) 88,151.20{:class=>"change"}
fuel_costs_per(:mw_electricity) 62,657.10{:class=>"change"}
co2_emissions_costs_per(:mw_electricity) 6,744.40{:class=>"change"}
captured_biogenic_co2_costs_per(:mw_electricity) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mw_electricity) 24,509.824,509.8{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_electricity) 18,749.70{:class=>"change"}
total_initial_investment_per(:mw_electricity) 1,284 K1,284 K{:class=>"change"}
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 29.160{:class=>"change"}
fixed_costs_per(:mwh_electricity) 15.230{:class=>"change"}
cost_of_capital_per(:mwh_electricity) 4.60{:class=>"change"}
depreciation_costs_per(:mwh_electricity) 6.760{:class=>"change"}
variable_costs_per(:mwh_electricity) 13.93NaN{:class=>"change"}
fuel_costs_per(:mwh_electricity) 9.9NaN{:class=>"change"}
co2_emissions_costs_per(:mwh_electricity) 1.07NaN{:class=>"change"}
captured_biogenic_co2_costs_per(:mwh_electricity) 0NaN{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 3.870{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_electricity) 2.96NaN{:class=>"change"}
total_initial_investment_per(:mwh_electricity) 202.80{: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) 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"}