Present 0 0 0
Future 0 0 0
Edges 0 Outputs
20.0 %
Node MJ Type
industry_useful_demand_for_chemical_other_useable_heat 0 Share
80.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 industry_final_demand_for_chemical_other_coal
Edges 0 Outputs
20.0 %
Node MJ Type
industry_useful_demand_for_chemical_other_useable_heat 0 Share
80.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 industry_final_demand_for_chemical_other_coal
Method Label Present Future Unit
technical
heat_output_conversion Heat efficiency (LHV) 80.0 80.0 %
heat_output_capacity Heat capacity per unit 100.0 100.0 MW / unit
full_load_hours Full load hours 2,190 2,190 hour / year
cost
total_investment_over_lifetime_per(:plant) Investment over lifetime per plant 20.07 M 20.07 M EUR / unit
fixed_operation_and_maintenance_costs_per(:plant) Fixed operation and maintenance costs 100,000 100,000 EUR / unit / year
variable_operation_and_maintenance_costs_per(:full_load_hour) Variable operation and maintenance costs 0 0 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 15 15 years
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 00{: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 20.07 M20.07 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 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
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 00{:class=>"change"}
part_load_efficiency_penalty 00{:class=>"change"}
forecasting_error 00{:class=>"change"}
misc
demand_expected_value 00{:class=>"change"}
excel_id --{:class=>"change"}
max_demand --{:class=>"change"}
Node Calculations Present Future Change Unit
demand
demand 00{: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 0.0950.095{: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 125125{:class=>"change"}
electric_based_input_capacity --{:class=>"change"}MWinput
heat_based_input_capacity 125125{:class=>"change"}MWinput
cooling_based_input_capacity --{:class=>"change"}MWinput
number_of_units 00{:class=>"change"}
costs_per_plant
total_costs_per(:plant) 4,598 K4,598 K{:class=>"change"}euro / plant
fixed_costs_per(:plant) 1,839 K1,839 K{:class=>"change"}
cost_of_capital_per(:plant) 401 K401 K{:class=>"change"}
depreciation_costs_per(:plant) 1,338 K1,338 K{:class=>"change"}
variable_costs_per(:plant) 2,759 K2,759 K{:class=>"change"}
fuel_costs_per(:plant) 2,650 K2,650 K{:class=>"change"}
co2_emissions_costs_per(:plant) 109 K109 K{: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) 20.07 M20.07 M{: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) 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) 45,978.345,978.3{:class=>"change"}
fixed_costs_per(:mw_heat) 18,391.118,391.1{:class=>"change"}
cost_of_capital_per(:mw_heat) 4,013.34,013.3{:class=>"change"}
depreciation_costs_per(:mw_heat) 13,377.813,377.8{:class=>"change"}
variable_costs_per(:mw_heat) 27,587.227,587.2{:class=>"change"}
fuel_costs_per(:mw_heat) 26,497.626,497.6{:class=>"change"}
co2_emissions_costs_per(:mw_heat) 1,089.61,089.6{: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) 201 K201 K{:class=>"change"}
costs_per_mwh_heat
total_costs_per(:mwh_heat) 20.9920.99{:class=>"change"}
fixed_costs_per(:mwh_heat) 8.48.4{:class=>"change"}
cost_of_capital_per(:mwh_heat) 1.831.83{:class=>"change"}
depreciation_costs_per(:mwh_heat) 6.116.11{:class=>"change"}
variable_costs_per(:mwh_heat) 12.612.6{:class=>"change"}
fuel_costs_per(:mwh_heat) 12.112.1{:class=>"change"}
co2_emissions_costs_per(:mwh_heat) 0.4980.498{: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) 91.6391.63{:class=>"change"}