Present 305 M 305 M 305 M
Future 305 M 305 M 305 M
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 00{:class=>"change"}MWe
heat_output_capacity 100100{:class=>"change"}MWth
hydrogen_output_capacity 00{:class=>"change"}MW
free_co2_factor 00{:class=>"change"}
ccs_capture_rate --{:class=>"change"}
construction_time 00{:class=>"change"}
electrical_efficiency_when_using_coal --{:class=>"change"}
electrical_efficiency_when_using_wood_pellets --{:class=>"change"}
full_load_hours 2,1902,190{: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 1515{: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 6,000 K6,000 K{: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 100,000100,000{:class=>"change"}euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 00{: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 --{:class=>"change"}euro / MWh
max_consumption_price --{:class=>"change"}euro / MWh
capital_expenditures 520 K520 K{:class=>"change"}euro / unit / year
operating_expenses 100,000100,000{:class=>"change"}euro / unit / year
operating_expenses_including_fuel 4,637 K4,637 K{:class=>"change"}euro / unit / year
revenue 00{:class=>"change"}euro / unit / year
merit_order
merit_order_full_load_hours --{:class=>"change"}
merit_order_capacity_factor --{:class=>"change"}
merit_order_position --{:class=>"change"}
security_of_supply
availability 00{:class=>"change"}
part_load_operating_point --{:class=>"change"}
part_load_efficiency_penalty --{:class=>"change"}
forecasting_error --{:class=>"change"}
misc
demand_expected_value 305 M305 M{:class=>"change"}
excel_id --{:class=>"change"}
max_demand --{:class=>"change"}
Node Calculations Present Future Change Unit
demand
demand 305 M305 M{:class=>"change"}
preset_demand --{:class=>"change"}
demand_of_sustainable 00{:class=>"change"}
weighted_carrier_cost_per_mj 0.0050.005{:class=>"change"}
weighted_carrier_co2_per_mj 0.0560.056{:class=>"change"}
sustainability_share 0.0030.003{:class=>"change"}
final_demand 305 M305 M{:class=>"change"}
primary_demand 309.65 M309.65 M{:class=>"change"}
primary_demand_of_fossil 308.57 M308.57 M{:class=>"change"}
primary_demand_of_sustainable 1,080 K1,080 K{:class=>"change"}
primary_demand_of_biogas 1,070 K1,070 K{:class=>"change"}
primary_demand_of_lng 5,235 K5,235 K{:class=>"change"}
primary_demand_of_natural_gas 303.35 M303.35 M{:class=>"change"}
technical
input_capacity 111.1111.1{:class=>"change"}
electric_based_input_capacity --{:class=>"change"}MWinput
heat_based_input_capacity 111.1111.1{:class=>"change"}MWinput
cooling_based_input_capacity --{:class=>"change"}MWinput
number_of_units 0.3480.348{:class=>"change"}
costs_per_plant
total_costs_per(:plant) 5,157 K5,157 K{:class=>"change"}euro / plant
fixed_costs_per(:plant) 620 K620 K{:class=>"change"}
cost_of_capital_per(:plant) 120 K120 K{:class=>"change"}
depreciation_costs_per(:plant) 400 K400 K{:class=>"change"}
variable_costs_per(:plant) 4,537 K4,537 K{:class=>"change"}
fuel_costs_per(:plant) 4,479 K4,479 K{:class=>"change"}
co2_emissions_costs_per(:plant) 57,70657,706{:class=>"change"}
captured_biogenic_co2_costs_per(:plant) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:plant) 100,000100,000{:class=>"change"}
variable_operation_and_maintenance_costs_per(:plant) 00{:class=>"change"}
total_initial_investment_per(:plant) 6,000 K6,000 K{:class=>"change"}
costs_per_node
total_costs_per(:node) 1,796 K1,796 K{:class=>"change"}
fixed_costs_per(:node) 216 K216 K{:class=>"change"}
cost_of_capital_per(:node) 41,780.841,780.8{:class=>"change"}
depreciation_costs_per(:node) 139 K139 K{:class=>"change"}
variable_costs_per(:node) 1,580 K1,580 K{:class=>"change"}
fuel_costs_per(:node) 1,560 K1,560 K{:class=>"change"}
co2_emissions_costs_per(:node) 20,091.720,091.7{:class=>"change"}
captured_biogenic_co2_costs_per(:node) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:node) 34,817.434,817.4{:class=>"change"}
variable_operation_and_maintenance_costs_per(:node) 00{:class=>"change"}
total_initial_investment_per(:node) 2,089 K2,089 K{:class=>"change"}
costs_per_mw_electricity
total_costs_per(:mw_electricity) 00{:class=>"change"}
fixed_costs_per(:mw_electricity) 00{:class=>"change"}
cost_of_capital_per(:mw_electricity) 00{:class=>"change"}
depreciation_costs_per(:mw_electricity) 00{:class=>"change"}
variable_costs_per(:mw_electricity) 00{:class=>"change"}
fuel_costs_per(:mw_electricity) 00{:class=>"change"}
co2_emissions_costs_per(:mw_electricity) 00{:class=>"change"}
captured_biogenic_co2_costs_per(:mw_electricity) NaNNaN{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mw_electricity) 00{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_electricity) NaNNaN{:class=>"change"}
total_initial_investment_per(:mw_electricity) 00{:class=>"change"}
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 00{:class=>"change"}
fixed_costs_per(:mwh_electricity) 00{:class=>"change"}
cost_of_capital_per(:mwh_electricity) 00{:class=>"change"}
depreciation_costs_per(:mwh_electricity) 00{:class=>"change"}
variable_costs_per(:mwh_electricity) 00{:class=>"change"}
fuel_costs_per(:mwh_electricity) 00{:class=>"change"}
co2_emissions_costs_per(:mwh_electricity) 00{:class=>"change"}
captured_biogenic_co2_costs_per(:mwh_electricity) NaNNaN{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 00{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_electricity) NaNNaN{:class=>"change"}
total_initial_investment_per(:mwh_electricity) 00{:class=>"change"}
costs_per_mw_heat
total_costs_per(:mw_heat) 51,57051,570{:class=>"change"}
fixed_costs_per(:mw_heat) 6,2006,200{:class=>"change"}
cost_of_capital_per(:mw_heat) 1,2001,200{:class=>"change"}
depreciation_costs_per(:mw_heat) 4,0004,000{:class=>"change"}
variable_costs_per(:mw_heat) 45,37045,370{:class=>"change"}
fuel_costs_per(:mw_heat) 44,79344,793{:class=>"change"}
co2_emissions_costs_per(:mw_heat) 577.1577.1{:class=>"change"}
captured_biogenic_co2_costs_per(:mw_heat) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mw_heat) 1,0001,000{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_heat) 00{:class=>"change"}
total_initial_investment_per(:mw_heat) 60,00060,000{:class=>"change"}
costs_per_mwh_heat
total_costs_per(:mwh_heat) 23.5523.55{:class=>"change"}
fixed_costs_per(:mwh_heat) 2.832.83{:class=>"change"}
cost_of_capital_per(:mwh_heat) 0.5480.548{:class=>"change"}
depreciation_costs_per(:mwh_heat) 1.831.83{:class=>"change"}
variable_costs_per(:mwh_heat) 20.7220.72{:class=>"change"}
fuel_costs_per(:mwh_heat) 20.4520.45{:class=>"change"}
co2_emissions_costs_per(:mwh_heat) 0.2630.263{:class=>"change"}
captured_biogenic_co2_costs_per(:mwh_heat) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_heat) 0.4570.457{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_heat) 00{:class=>"change"}
total_initial_investment_per(:mwh_heat) 27.427.4{:class=>"change"}