Present 0 0 0
Future 0 0 0
Edges 0 Outputs
Node MJ Type
energy_hydrogen_curtailed_electricity 0 Inversed flexible
energy_hydrogen_electrolysis_solar_electricity 0 Share
Reversed
17.0 %
83.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 environment_sun_solar_radiation
Edges 0 Outputs
Node MJ Type
energy_hydrogen_curtailed_electricity 0 Inversed flexible
energy_hydrogen_electrolysis_solar_electricity 0 Share
Reversed
17.0 %
83.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 environment_sun_solar_radiation
Method Label Present Future Unit
technical
input_capacity * number_of_units Installed input capacity 0 0 MW
hydrogen_output_conversion Hydrogen output efficiency 0.0 0.0 %
full_load_hours Full load hours 867 867 hour / year
free_co2_factor CCS capture rate 0.0 0.0 %
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 148070 148070 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 2703 2703 EUR / MW / year
variable_operation_and_maintenance_costs_per(:full_load_hour) Variable operation and maintenance costs 0 0 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 4.0 4.0 %
takes_part_in_ets Do emissions have to be paid through the ETS? false false boolean
other
technical_lifetime Technical lifetime 25 25 years
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 20 20 0% MWe
heat_output_capacity 0 0 MWth
hydrogen_output_capacity 0 0 MW
free_co2_factor 0 0
ccs_capture_rate - -
construction_time 0.5 0.5 0%
electrical_efficiency_when_using_coal - -
electrical_efficiency_when_using_wood_pellets - -
full_load_hours 867 867 0%
households_supplied_per_unit - -
land_use_per_unit 0.2 0.2 0%
takes_part_in_ets 0 0 yes=1 / no=0
technical_lifetime 25 25 0% year
typical_input_capacity - - MWinput
output_capacity - - MW
input_efficiency - -
output_efficiency - -
cost
initial_investment 17.42 M 17.42 M 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 318 K 318 K 0% euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 0 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 0 0 euro / MWh
max_consumption_price 0 0 euro / MWh
merit_order
merit_order_full_load_hours - -
merit_order_capacity_factor - -
merit_order_position - -
security_of_supply
availability 0.98 0.98 0%
part_load_operating_point 0.7 0.7 0%
part_load_efficiency_penalty 0.1 0.1 0%
forecasting_error 0.05 0.05 0%
misc
demand_expected_value 0 0
excel_id - -
max_demand - -
Node Calculations Present Future Change Unit
demand
demand 0 0
preset_demand - -
demand_of_sustainable 0 0
weighted_carrier_cost_per_mj 0 0
weighted_carrier_co2_per_mj 0 0
sustainability_share 1 1 0%
final_demand 0 0
primary_demand 0 0
primary_demand_of_fossil 0 0
primary_demand_of_sustainable 0 0
technical
input_capacity 117.6 117.6 0%
electric_based_input_capacity 117.6 117.6 0% MWinput
heat_based_input_capacity - - MWinput
cooling_based_input_capacity - - MWinput
number_of_units 0 0
costs_per_plant
total_costs_per(:plant) 1,370 K 1,370 K 0% euro / plant
fixed_costs_per(:plant) 1,370 K 1,370 K 0%
cost_of_capital_per(:plant) 355 K 355 K 0%
depreciation_costs_per(:plant) 697 K 697 K 0%
variable_costs_per(:plant) 0 0
fuel_costs_per(:plant) 0 0
co2_emissions_costs_per(:plant) 0 0
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 318 K 318 K 0%
variable_operation_and_maintenance_costs_per(:plant) 0 0
total_initial_investment_per(:plant) 17.42 M 17.42 M 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) 68,508.4 68,508.4 0%
fixed_costs_per(:mw_electricity) 68,508.4 68,508.4 0%
cost_of_capital_per(:mw_electricity) 17,768.4 17,768.4 0%
depreciation_costs_per(:mw_electricity) 34,840 34,840 0%
variable_costs_per(:mw_electricity) 0 0
fuel_costs_per(:mw_electricity) 0 0
co2_emissions_costs_per(:mw_electricity) 0 0
captured_biogenic_co2_costs_per(:mw_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mw_electricity) 15,900 15,900 0%
variable_operation_and_maintenance_costs_per(:mw_electricity) 0 0
total_initial_investment_per(:mw_electricity) 871 K 871 K 0%
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 79.02 79.02 0%
fixed_costs_per(:mwh_electricity) 79.02 79.02 0%
cost_of_capital_per(:mwh_electricity) 20.49 20.49 0%
depreciation_costs_per(:mwh_electricity) 40.18 40.18 0%
variable_costs_per(:mwh_electricity) 0 0
fuel_costs_per(:mwh_electricity) 0 0
co2_emissions_costs_per(:mwh_electricity) 0 0
captured_biogenic_co2_costs_per(:mwh_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 18.34 18.34 0%
variable_operation_and_maintenance_costs_per(:mwh_electricity) 0 0
total_initial_investment_per(:mwh_electricity) 1,004.6 1,004.6 0%
costs_per_mw_heat
total_costs_per(:mw_heat) 0 0
fixed_costs_per(:mw_heat) 0 0
cost_of_capital_per(:mw_heat) 0 0
depreciation_costs_per(:mw_heat) 0 0
variable_costs_per(:mw_heat) NaN NaN
fuel_costs_per(:mw_heat) NaN NaN
co2_emissions_costs_per(:mw_heat) NaN NaN
captured_biogenic_co2_costs_per(:mw_heat) NaN NaN
fixed_operation_and_maintenance_costs_per(:mw_heat) 0 0
variable_operation_and_maintenance_costs_per(:mw_heat) NaN NaN
total_initial_investment_per(:mw_heat) 0 0
costs_per_mwh_heat
total_costs_per(:mwh_heat) 0 0
fixed_costs_per(:mwh_heat) 0 0
cost_of_capital_per(:mwh_heat) 0 0
depreciation_costs_per(:mwh_heat) 0 0
variable_costs_per(:mwh_heat) NaN NaN
fuel_costs_per(:mwh_heat) NaN NaN
co2_emissions_costs_per(:mwh_heat) NaN NaN
captured_biogenic_co2_costs_per(:mwh_heat) NaN NaN
fixed_operation_and_maintenance_costs_per(:mwh_heat) 0 0
variable_operation_and_maintenance_costs_per(:mwh_heat) NaN NaN
total_initial_investment_per(:mwh_heat) 0 0