Present 305 M 305 M 305 M
Future 305 M 305 M 305 M
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 0 0 MWe
heat_output_capacity 100 100 0% MWth
hydrogen_output_capacity 0 0 MW
free_co2_factor 0 0
ccs_capture_rate - -
construction_time 0 0
electrical_efficiency_when_using_coal - -
electrical_efficiency_when_using_wood_pellets - -
full_load_hours 2,190 2,190 0%
households_supplied_per_unit - -
land_use_per_unit - -
takes_part_in_ets 1 1 0% yes=1 / no=0
technical_lifetime 15 15 0% year
typical_input_capacity - - MWinput
output_capacity - - MW
input_efficiency - -
output_efficiency - -
cost
initial_investment 6,000 K 6,000 K 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 100,000 100,000 0% euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 0 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 - - euro / MWh
max_consumption_price - - euro / MWh
merit_order
merit_order_full_load_hours - -
merit_order_capacity_factor - -
merit_order_position - -
security_of_supply
availability 0 0
part_load_operating_point - -
part_load_efficiency_penalty - -
forecasting_error - -
misc
demand_expected_value 305 M 305 M 0%
excel_id - -
max_demand - -
Node Calculations Present Future Change Unit
demand
demand 305 M 305 M 0%
preset_demand - -
demand_of_sustainable 0 0
weighted_carrier_cost_per_mj 0.005 0.005 0%
weighted_carrier_co2_per_mj 0.056 0.056 0%
sustainability_share 0.003 0.003 0%
final_demand 305 M 305 M 0%
primary_demand 309.65 M 309.65 M 0%
primary_demand_of_fossil 308.57 M 308.57 M 0%
primary_demand_of_sustainable 1,080 K 1,080 K 0%
primary_demand_of_biogas 1,070 K 1,070 K 0%
primary_demand_of_lng 5,235 K 5,235 K 0%
primary_demand_of_natural_gas 303.35 M 303.35 M 0%
technical
input_capacity 111.1 111.1 0%
electric_based_input_capacity - - MWinput
heat_based_input_capacity 111.1 111.1 0% MWinput
cooling_based_input_capacity - - MWinput
number_of_units 0.348 0.348 0%
costs_per_plant
total_costs_per(:plant) 5,157 K 5,157 K 0% euro / plant
fixed_costs_per(:plant) 620 K 620 K 0%
cost_of_capital_per(:plant) 120 K 120 K 0%
depreciation_costs_per(:plant) 400 K 400 K 0%
variable_costs_per(:plant) 4,537 K 4,537 K 0%
fuel_costs_per(:plant) 4,479 K 4,479 K 0%
co2_emissions_costs_per(:plant) 57,706 57,706 0%
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 100,000 100,000 0%
variable_operation_and_maintenance_costs_per(:plant) 0 0
total_initial_investment_per(:plant) 6,000 K 6,000 K 0%
costs_per_node
total_costs_per(:node) 1,796 K 1,796 K 0%
fixed_costs_per(:node) 216 K 216 K 0%
cost_of_capital_per(:node) 41,780.8 41,780.8 0%
depreciation_costs_per(:node) 139 K 139 K 0%
variable_costs_per(:node) 1,580 K 1,580 K 0%
fuel_costs_per(:node) 1,560 K 1,560 K 0%
co2_emissions_costs_per(:node) 20,091.7 20,091.7 0%
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 34,817.4 34,817.4 0%
variable_operation_and_maintenance_costs_per(:node) 0 0
total_initial_investment_per(:node) 2,089 K 2,089 K 0%
costs_per_mw_electricity
total_costs_per(:mw_electricity) 0 0
fixed_costs_per(:mw_electricity) 0 0
cost_of_capital_per(:mw_electricity) 0 0
depreciation_costs_per(:mw_electricity) 0 0
variable_costs_per(:mw_electricity) 0 0
fuel_costs_per(:mw_electricity) 0 0
co2_emissions_costs_per(:mw_electricity) 0 0
captured_biogenic_co2_costs_per(:mw_electricity) NaN NaN
fixed_operation_and_maintenance_costs_per(:mw_electricity) 0 0
variable_operation_and_maintenance_costs_per(:mw_electricity) NaN NaN
total_initial_investment_per(:mw_electricity) 0 0
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 0 0
fixed_costs_per(:mwh_electricity) 0 0
cost_of_capital_per(:mwh_electricity) 0 0
depreciation_costs_per(:mwh_electricity) 0 0
variable_costs_per(:mwh_electricity) 0 0
fuel_costs_per(:mwh_electricity) 0 0
co2_emissions_costs_per(:mwh_electricity) 0 0
captured_biogenic_co2_costs_per(:mwh_electricity) NaN NaN
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 0 0
variable_operation_and_maintenance_costs_per(:mwh_electricity) NaN NaN
total_initial_investment_per(:mwh_electricity) 0 0
costs_per_mw_heat
total_costs_per(:mw_heat) 51,570 51,570 0%
fixed_costs_per(:mw_heat) 6,200 6,200 0%
cost_of_capital_per(:mw_heat) 1,200 1,200 0%
depreciation_costs_per(:mw_heat) 4,000 4,000 0%
variable_costs_per(:mw_heat) 45,370 45,370 0%
fuel_costs_per(:mw_heat) 44,793 44,793 0%
co2_emissions_costs_per(:mw_heat) 577.1 577.1 0%
captured_biogenic_co2_costs_per(:mw_heat) 0 0
fixed_operation_and_maintenance_costs_per(:mw_heat) 1,000 1,000 0%
variable_operation_and_maintenance_costs_per(:mw_heat) 0 0
total_initial_investment_per(:mw_heat) 60,000 60,000 0%
costs_per_mwh_heat
total_costs_per(:mwh_heat) 23.55 23.55 0%
fixed_costs_per(:mwh_heat) 2.83 2.83 0%
cost_of_capital_per(:mwh_heat) 0.548 0.548 0%
depreciation_costs_per(:mwh_heat) 1.83 1.83 0%
variable_costs_per(:mwh_heat) 20.72 20.72 0%
fuel_costs_per(:mwh_heat) 20.45 20.45 0%
co2_emissions_costs_per(:mwh_heat) 0.263 0.263 0%
captured_biogenic_co2_costs_per(:mwh_heat) 0 0
fixed_operation_and_maintenance_costs_per(:mwh_heat) 0.457 0.457 0%
variable_operation_and_maintenance_costs_per(:mwh_heat) 0 0
total_initial_investment_per(:mwh_heat) 27.4 27.4 0%