Present 0 0 0
Future 0 0 0
Edges 0 Outputs
Node MJ Type
energy_power_hv_network_electricity 0 Flexible
Reversed
35.0 %
50.0 %
Node MJ Type
energy_transmission_ht_steam_hot_water 0 Flexible
Reversed
15.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_lignite
Edges 0 Outputs
Node MJ Type
energy_power_hv_network_electricity 0 Flexible
Reversed
35.0 %
50.0 %
Node MJ Type
energy_transmission_ht_steam_hot_water 0 Flexible
Reversed
15.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_lignite
Method Label Present Future Unit
technical
electricity_output_capacity * number_of_units Installed electrical capacity 0 0 MW
electricity_output_conversion Electrical efficiency 35.0 35.0 %
heat_output_conversion Heat efficiency 15.0 15.0 %
full_load_hours Full load hours 4,500 0 hour / year
cost
total_investment_over_lifetime_per(:mw_electricity) Investment over lifetime per MW 1750000 1750000 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 46400 46400 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs 1540 1540 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 35 35 years
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 700 700 0% MWe
heat_output_capacity 300 300 0% MWth
hydrogen_output_capacity 0 0 MW
free_co2_factor 0 0
ccs_capture_rate - -
construction_time 4 4 0%
electrical_efficiency_when_using_coal - -
electrical_efficiency_when_using_wood_pellets - -
full_load_hours 4,500 0 -100%
households_supplied_per_unit - -
land_use_per_unit - -
takes_part_in_ets 1 1 0% yes=1 / no=0
technical_lifetime 35 35 0% year
typical_input_capacity 2,000 2,000 0% MWinput
output_capacity - - MW
input_efficiency - -
output_efficiency - -
cost
initial_investment 1.23 B 1.23 B 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 32.48 M 32.48 M 0% euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 1,540 1,540 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 20.98 20.98 0% euro / MWh
max_consumption_price 20.98 20.98 0% euro / MWh
merit_order
merit_order_full_load_hours - -
merit_order_capacity_factor - -
merit_order_position - -
security_of_supply
availability 0.9 0.9 0%
part_load_operating_point - -
part_load_efficiency_penalty - -
forecasting_error - -
misc
demand_expected_value - -
excel_id - -
max_demand - -
Node Calculations Present Future Change Unit
demand
demand 0 0
preset_demand 0 0
demand_of_sustainable 0 0
weighted_carrier_cost_per_mj 0.001 0.001 0%
weighted_carrier_co2_per_mj 0.101 0.101 0%
sustainability_share 0 0
final_demand 0 0
primary_demand 0 0
primary_demand_of_fossil 0 0
primary_demand_of_sustainable 0 0
technical
input_capacity 2,000 2,000 0%
electric_based_input_capacity 2,000 2,000 0% MWinput
heat_based_input_capacity 2,000 2,000 0% MWinput
cooling_based_input_capacity - - MWinput
number_of_units 0 0
costs_per_plant
total_costs_per(:plant) 186.2 M 94.78 M -49% euro / plant
fixed_costs_per(:plant) 94.78 M 94.78 M 0%
cost_of_capital_per(:plant) 27.3 M 27.3 M 0%
depreciation_costs_per(:plant) 35 M 35 M 0%
variable_costs_per(:plant) 91.42 M 0 -100%
fuel_costs_per(:plant) 35.64 M 0 -100%
co2_emissions_costs_per(:plant) 48.85 M 0 -100%
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 32.48 M 32.48 M 0%
variable_operation_and_maintenance_costs_per(:plant) 6,930 K 0 -100%
total_initial_investment_per(:plant) 1.23 B 1.23 B 0%
costs_per_node
total_costs_per(:node) 0 0
fixed_costs_per(:node) 0 0
cost_of_capital_per(:node) 0 0
depreciation_costs_per(:node) 0 0
variable_costs_per(:node) 0 0
fuel_costs_per(:node) 0 0
co2_emissions_costs_per(:node) 0 0
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 0 0
variable_operation_and_maintenance_costs_per(:node) 0 0
total_initial_investment_per(:node) 0 0
costs_per_mw_electricity
total_costs_per(:mw_electricity) 266 K 135 K -49%
fixed_costs_per(:mw_electricity) 135 K 135 K 0%
cost_of_capital_per(:mw_electricity) 39,000 39,000 0%
depreciation_costs_per(:mw_electricity) 50,000 50,000 0%
variable_costs_per(:mw_electricity) 131 K 0 -100%
fuel_costs_per(:mw_electricity) 50,914.3 0 -100%
co2_emissions_costs_per(:mw_electricity) 69,783.9 0 -100%
captured_biogenic_co2_costs_per(:mw_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mw_electricity) 46,400 46,400 0%
variable_operation_and_maintenance_costs_per(:mw_electricity) 9,900 0 -100%
total_initial_investment_per(:mw_electricity) 1,750 K 1,750 K 0%
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 59.11 0 -100%
fixed_costs_per(:mwh_electricity) 30.09 0 -100%
cost_of_capital_per(:mwh_electricity) 8.67 0 -100%
depreciation_costs_per(:mwh_electricity) 11.11 0 -100%
variable_costs_per(:mwh_electricity) 29.02 NaN
fuel_costs_per(:mwh_electricity) 11.31 NaN
co2_emissions_costs_per(:mwh_electricity) 15.51 NaN
captured_biogenic_co2_costs_per(:mwh_electricity) 0 NaN
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 10.31 0 -100%
variable_operation_and_maintenance_costs_per(:mwh_electricity) 2.2 NaN
total_initial_investment_per(:mwh_electricity) 388.9 0 -100%
costs_per_mw_heat
total_costs_per(:mw_heat) 621 K 316 K -49%
fixed_costs_per(:mw_heat) 316 K 316 K 0%
cost_of_capital_per(:mw_heat) 91,000 91,000 0%
depreciation_costs_per(:mw_heat) 117 K 117 K 0%
variable_costs_per(:mw_heat) 305 K 0 -100%
fuel_costs_per(:mw_heat) 119 K 0 -100%
co2_emissions_costs_per(:mw_heat) 163 K 0 -100%
captured_biogenic_co2_costs_per(:mw_heat) 0 0
fixed_operation_and_maintenance_costs_per(:mw_heat) 108 K 108 K 0%
variable_operation_and_maintenance_costs_per(:mw_heat) 23,100 0 -100%
total_initial_investment_per(:mw_heat) 4,083 K 4,083 K 0%
costs_per_mwh_heat
total_costs_per(:mwh_heat) 137.9 0 -100%
fixed_costs_per(:mwh_heat) 70.21 0 -100%
cost_of_capital_per(:mwh_heat) 20.22 0 -100%
depreciation_costs_per(:mwh_heat) 25.93 0 -100%
variable_costs_per(:mwh_heat) 67.72 NaN
fuel_costs_per(:mwh_heat) 26.4 NaN
co2_emissions_costs_per(:mwh_heat) 36.18 NaN
captured_biogenic_co2_costs_per(:mwh_heat) 0 NaN
fixed_operation_and_maintenance_costs_per(:mwh_heat) 24.06 0 -100%
variable_operation_and_maintenance_costs_per(:mwh_heat) 5.13 NaN
total_initial_investment_per(:mwh_heat) 907.4 0 -100%