Present 0 0 0
Future 0 0 0
Edges 0 Outputs
19.9 %
Node MJ Type
energy_distribution_pyrolysis_oil 0 Flexible
62.3 %
Node MJ Type
energy_production_pyrolysis_locally_available_steam_hot_water 0 Flexible
Reversed
17.8 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_non_biogenic_waste
Edges 0 Outputs
19.9 %
Node MJ Type
energy_distribution_pyrolysis_oil 0 Flexible
62.3 %
Node MJ Type
energy_production_pyrolysis_locally_available_steam_hot_water 0 Flexible
Reversed
17.8 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_non_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 80.1 80.1 %
full_load_hours Full load hours 7,500 7,500 hour / year
free_co2_factor CCS capture rate 0.0 0.0 %
technical_lifetime Technical lifetime 30 30 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 1008000 1008000 EUR / MW
ccs_investment_per(:mw_input_capacity) Additional initial investment for CCS 0 0 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_input_capacity) Fixed operation and maintenance costs 48000 48000 EUR / MW / year
variable_operation_and_maintenance_costs_per(:full_load_hour) Variable operation and maintenance costs 168 168 EUR / full load hour
variable_operation_and_maintenance_costs_for_ccs_per_full_load_hour Additional variable operation and maintenance costs for CCS 0 0 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 4.454.45{:class=>"change"}MWth
hydrogen_output_capacity 00{:class=>"change"}MW
free_co2_factor 00{:class=>"change"}
ccs_capture_rate --{: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 7,5007,500{: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 3030{:class=>"change"}year
typical_input_capacity 2525{:class=>"change"}MWinput
output_capacity --{:class=>"change"}MW
input_efficiency --{:class=>"change"}
output_efficiency --{:class=>"change"}
cost
initial_investment 25.2 M25.2 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 1,200 K1,200 K{:class=>"change"}euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 168168{: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 1,781 K1,781 K{:class=>"change"}euro / unit / year
operating_expenses 2,460 K2,460 K{:class=>"change"}euro / unit / year
operating_expenses_including_fuel 3,518 K3,518 K{:class=>"change"}euro / unit / year
revenue 8,486 K8,486 K{: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 0.9230.923{:class=>"change"}
part_load_operating_point --{:class=>"change"}
part_load_efficiency_penalty --{:class=>"change"}
forecasting_error --{: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 00{:class=>"change"}
weighted_carrier_co2_per_mj 0.1050.105{: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 2525{:class=>"change"}
electric_based_input_capacity --{:class=>"change"}MWinput
heat_based_input_capacity 2525{:class=>"change"}MWinput
cooling_based_input_capacity --{:class=>"change"}MWinput
number_of_units 00{:class=>"change"}
costs_per_plant
total_costs_per(:plant) 5,299 K5,299 K{:class=>"change"}euro / plant
fixed_costs_per(:plant) 2,981 K2,981 K{:class=>"change"}
cost_of_capital_per(:plant) 941 K941 K{:class=>"change"}
depreciation_costs_per(:plant) 840 K840 K{:class=>"change"}
variable_costs_per(:plant) 2,318 K2,318 K{:class=>"change"}
fuel_costs_per(:plant) 00{:class=>"change"}
co2_emissions_costs_per(:plant) 1,058 K1,058 K{:class=>"change"}
captured_biogenic_co2_costs_per(:plant) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:plant) 1,200 K1,200 K{:class=>"change"}
variable_operation_and_maintenance_costs_per(:plant) 1,260 K1,260 K{:class=>"change"}
total_initial_investment_per(:plant) 25.2 M25.2 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) NaNNaN{: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) 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) 00{:class=>"change"}
fuel_costs_per(:mwh_electricity) NaNNaN{: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) 00{:class=>"change"}
total_initial_investment_per(:mwh_electricity) 00{:class=>"change"}
costs_per_mw_heat
total_costs_per(:mw_heat) 1,191 K1,191 K{:class=>"change"}
fixed_costs_per(:mw_heat) 670 K670 K{:class=>"change"}
cost_of_capital_per(:mw_heat) 211 K211 K{:class=>"change"}
depreciation_costs_per(:mw_heat) 189 K189 K{:class=>"change"}
variable_costs_per(:mw_heat) 521 K521 K{:class=>"change"}
fuel_costs_per(:mw_heat) 00{:class=>"change"}
co2_emissions_costs_per(:mw_heat) 238 K238 K{:class=>"change"}
captured_biogenic_co2_costs_per(:mw_heat) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mw_heat) 270 K270 K{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_heat) 283 K283 K{:class=>"change"}
total_initial_investment_per(:mw_heat) 5,663 K5,663 K{:class=>"change"}
costs_per_mwh_heat
total_costs_per(:mwh_heat) 158.8158.8{:class=>"change"}
fixed_costs_per(:mwh_heat) 89.3189.31{:class=>"change"}
cost_of_capital_per(:mwh_heat) 28.1928.19{:class=>"change"}
depreciation_costs_per(:mwh_heat) 25.1725.17{:class=>"change"}
variable_costs_per(:mwh_heat) 69.4569.45{:class=>"change"}
fuel_costs_per(:mwh_heat) 00{:class=>"change"}
co2_emissions_costs_per(:mwh_heat) 31.731.7{:class=>"change"}
captured_biogenic_co2_costs_per(:mwh_heat) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_heat) 35.9635.96{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_heat) 37.7537.75{:class=>"change"}
total_initial_investment_per(:mwh_heat) 755.1755.1{:class=>"change"}