Present 0 0 0
Future 0 0 0
Edges 0 Outputs
Node MJ Type
energy_distribution_bio_kerosene 0 Flexible
Reversed
26.0 %
Node MJ Type
energy_distribution_biodiesel 0 Flexible
Reversed
13.0 %
Node MJ Type
energy_distribution_bionaphtha 0 Flexible
Reversed
13.0 %
48.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_biogenic_waste
Edges 0 Outputs
Node MJ Type
energy_distribution_bio_kerosene 0 Flexible
Reversed
26.0 %
Node MJ Type
energy_distribution_biodiesel 0 Flexible
Reversed
13.0 %
Node MJ Type
energy_distribution_bionaphtha 0 Flexible
Reversed
13.0 %
48.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_biogenic_waste
Method Label Present Future Unit
technical
demand * loss_output_conversion / BILLIONS Annual fuel production 0 0 PJ / year
input_capacity * number_of_units Installed input capacity 0 0 MW
1 - loss_output_conversion Production efficiency 52.0 52.0 %
full_load_hours Full load hours 8,000 8,000 hour / year
free_co2_factor CCS capture rate 90.0 90.0 %
technical_lifetime Technical lifetime 25 25 years
cost
initial_investment_per(:mw_input_capacity) + cost_of_installing_per(:mw_input_capacity) + decommissioning_costs_per(:mw_input_capacity) Investment over lifetime per MW input 2029220 2029220 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_input_capacity) Fixed operation and maintenance costs 54112 54112 EUR / MW / year
variable_operation_and_maintenance_costs_per(:full_load_hour) Variable operation and maintenance costs 162.3 162.3 EUR / full load hour
wacc Weighted average cost of capital 7.0 7.0 %
takes_part_in_ets Do emissions have to be paid through the ETS? true true boolean
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 00{:class=>"change"}MWe
heat_output_capacity 00{:class=>"change"}MWth
hydrogen_output_capacity 00{:class=>"change"}MW
free_co2_factor 0.90.9{:class=>"change"}
ccs_capture_rate 0.90.9{:class=>"change"}
construction_time 22{:class=>"change"}
electrical_efficiency_when_using_coal --{:class=>"change"}
electrical_efficiency_when_using_wood_pellets --{:class=>"change"}
full_load_hours 8,0008,000{: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 2525{:class=>"change"}year
typical_input_capacity 288288{:class=>"change"}MWinput
output_capacity --{:class=>"change"}MW
input_efficiency --{:class=>"change"}
output_efficiency --{:class=>"change"}
cost
initial_investment 584.42 M584.42 M{:class=>"change"}euro / unit
ccs_investment 52.69 M52.69 M{: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 15.58 M15.58 M{:class=>"change"}euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 162.3162.3{: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 0.070.07{: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 49.57 M49.57 M{:class=>"change"}euro / unit / year
operating_expenses 16.88 M16.88 M{:class=>"change"}euro / unit / year
operating_expenses_including_fuel -1,652 K-1,652 K{:class=>"change"}euro / unit / year
revenue 173.64 M173.64 M{: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 0.9620.962{:class=>"change"}
part_load_operating_point --{:class=>"change"}
part_load_efficiency_penalty --{:class=>"change"}
forecasting_error --{: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 00{:class=>"change"}
weighted_carrier_co2_per_mj 00{:class=>"change"}
sustainability_share 11{: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 288288{:class=>"change"}
electric_based_input_capacity --{: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) 47.91 M47.91 M{:class=>"change"}euro / plant
fixed_costs_per(:plant) 65.15 M65.15 M{:class=>"change"}
cost_of_capital_per(:plant) 24.08 M24.08 M{:class=>"change"}
depreciation_costs_per(:plant) 25.48 M25.48 M{:class=>"change"}
variable_costs_per(:plant) -17.24 M-17.24 M{:class=>"change"}
fuel_costs_per(:plant) 00{:class=>"change"}
co2_emissions_costs_per(:plant) 00{:class=>"change"}
captured_biogenic_co2_costs_per(:plant) -18.54 M-18.54 M{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:plant) 15.58 M15.58 M{:class=>"change"}
variable_operation_and_maintenance_costs_per(:plant) 1,299 K1,299 K{:class=>"change"}
total_initial_investment_per(:plant) 637.1 M637.1 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) InfinityInfinity{:class=>"change"}
fuel_costs_per(:mw_electricity) NaNNaN{:class=>"change"}
co2_emissions_costs_per(:mw_electricity) NaNNaN{:class=>"change"}
captured_biogenic_co2_costs_per(:mw_electricity) InfinityInfinity{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mw_electricity) 00{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_electricity) 00{: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) InfinityInfinity{:class=>"change"}
fuel_costs_per(:mwh_electricity) NaNNaN{:class=>"change"}
co2_emissions_costs_per(:mwh_electricity) NaNNaN{:class=>"change"}
captured_biogenic_co2_costs_per(:mwh_electricity) InfinityInfinity{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 00{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_electricity) 00{:class=>"change"}
total_initial_investment_per(:mwh_electricity) 00{: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) InfinityInfinity{:class=>"change"}
fuel_costs_per(:mw_heat) NaNNaN{:class=>"change"}
co2_emissions_costs_per(:mw_heat) NaNNaN{:class=>"change"}
captured_biogenic_co2_costs_per(:mw_heat) InfinityInfinity{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mw_heat) 00{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_heat) 00{: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) InfinityInfinity{:class=>"change"}
fuel_costs_per(:mwh_heat) NaNNaN{:class=>"change"}
co2_emissions_costs_per(:mwh_heat) NaNNaN{:class=>"change"}
captured_biogenic_co2_costs_per(:mwh_heat) InfinityInfinity{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_heat) 00{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_heat) 00{:class=>"change"}
total_initial_investment_per(:mwh_heat) 00{:class=>"change"}