Present 0 0 0
Future 0 0 0
Edges 0 Outputs
Node MJ Type
energy_hydrogen_curtailed_electricity 0 Inversed flexible
energy_hydrogen_electrolysis_wind_electricity 0 Share
Reversed
97.0 %
3.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 environment_air_wind
Edges 0 Outputs
Node MJ Type
energy_hydrogen_curtailed_electricity 0 Inversed flexible
energy_hydrogen_electrolysis_wind_electricity 0 Share
Reversed
97.0 %
3.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 environment_air_wind
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 4,000 4,000 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 1771985 1771985 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 70489 70489 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? true true boolean
other
technical_lifetime Technical lifetime 20 20 years
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 3 3 0% MWe
heat_output_capacity 0 0 MWth
hydrogen_output_capacity 0 0 MW
free_co2_factor 0 0
ccs_capture_rate - -
construction_time 1.5 1.5 0%
electrical_efficiency_when_using_coal - -
electrical_efficiency_when_using_wood_pellets - -
full_load_hours 4,000 4,000 0%
households_supplied_per_unit - -
land_use_per_unit 0.5 0.5 0%
takes_part_in_ets 1 1 0% yes=1 / no=0
technical_lifetime 20 20 0% year
typical_input_capacity - - MWinput
output_capacity - - MW
input_efficiency - -
output_efficiency - -
cost
initial_investment 5,480 K 5,480 K 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 218 K 218 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 0.92 0.92 0%
part_load_operating_point - -
part_load_efficiency_penalty - -
forecasting_error - -
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 3.09 3.09 0%
electric_based_input_capacity 3.09 3.09 0% MWinput
heat_based_input_capacity - - MWinput
cooling_based_input_capacity - - MWinput
number_of_units 0 0
costs_per_plant
total_costs_per(:plant) 610 K 610 K 0% euro / plant
fixed_costs_per(:plant) 610 K 610 K 0%
cost_of_capital_per(:plant) 118 K 118 K 0%
depreciation_costs_per(:plant) 274 K 274 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) 218 K 218 K 0%
variable_operation_and_maintenance_costs_per(:plant) 0 0
total_initial_investment_per(:plant) 5,480 K 5,480 K 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) 203 K 203 K 0%
fixed_costs_per(:mw_electricity) 203 K 203 K 0%
cost_of_capital_per(:mw_electricity) 39,276 39,276 0%
depreciation_costs_per(:mw_electricity) 91,339.5 91,339.5 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) 72,670 72,670 0%
variable_operation_and_maintenance_costs_per(:mw_electricity) 0 0
total_initial_investment_per(:mw_electricity) 1,827 K 1,827 K 0%
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 50.82 50.82 0%
fixed_costs_per(:mwh_electricity) 50.82 50.82 0%
cost_of_capital_per(:mwh_electricity) 9.82 9.82 0%
depreciation_costs_per(:mwh_electricity) 22.83 22.83 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) 18.17 18.17 0%
variable_operation_and_maintenance_costs_per(:mwh_electricity) 0 0
total_initial_investment_per(:mwh_electricity) 456.7 456.7 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