Present 0 0 0
Future 0 0 0
Edges 0 Outputs
Node MJ Type
energy_power_hv_network_electricity 0 Flexible
Reversed
37.3 %
62.7 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_coal
0.0 %
Type MJ Node
Share 0 energy_distribution_torrefied_biomass_pellets
Edges 0 Outputs
Node MJ Type
energy_power_hv_network_electricity 0 Flexible
Reversed
37.3 %
62.7 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_coal
0.0 %
Type MJ Node
Share 0 energy_distribution_torrefied_biomass_pellets
Method Label Present Future Unit
technical
electricity_output_capacity * number_of_units Installed electrical capacity 0 0 MW
electricity_output_conversion Electrical efficiency 37.3 37.3 %
full_load_hours Full load hours 4,000 0 hour / year
cost
initial_investment_per(:mw_electricity) + cost_of_installing_per(:mw_electricity) + decommissioning_costs_per(:mw_electricity) Investment over lifetime per MW 1928094 1928094 EUR / MW
ccs_investment_per(:mw_electricity) Additional initial investment for CCS 661665 661665 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 32482 32482 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs (excl CCS) 801 801 EUR / full load hour
variable_operation_and_maintenance_costs_for_ccs_per_full_load_hour Additional variable operation and maintenance costs for CCS 712 712 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
other
technical_lifetime Technical lifetime 30 30 years
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 658 658 0% MWe
heat_output_capacity 0 0 MWth
hydrogen_output_capacity 0 0 MW
free_co2_factor 0.85 0.85 0%
ccs_capture_rate 0.85 0.85 0%
construction_time 5.5 5.5 0%
electrical_efficiency_when_using_coal - -
electrical_efficiency_when_using_wood_pellets - -
full_load_hours 4,000 0 -100%
households_supplied_per_unit - -
land_use_per_unit 0.4 0.4 0%
takes_part_in_ets 1 1 0% yes=1 / no=0
technical_lifetime 30 30 0% year
typical_input_capacity - - MWinput
output_capacity - - MW
input_efficiency - -
output_efficiency - -
cost
initial_investment 1.27 B 1.27 B 0% euro / unit
ccs_investment 435.38 M 435.38 M 0% euro / unit
cost_of_installing 0 0 euro / unit
decommissioning_costs 0 0 euro / unit
fixed_operation_and_maintenance_costs_per_year 21.37 M 21.37 M 0% euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 801.2 801.2 0% euro / full load hour
variable_operation_and_maintenance_costs_for_ccs_per_full_load_hour 712.2 712.2 0% euro / full load hour
fixed_costs_per_mw_input_capacity - - euro / MWinput
costs_per_mj - -
wacc 0.07 0.07 0%
profitability - profitable / unprofitable / conditionally_profitable
profit_per_mwh_electricity - - eur/MWh
marginal_costs 25.79 25.79 0% euro / MWh
max_consumption_price 25.79 25.79 0% euro / MWh
merit_order
merit_order_full_load_hours - -
merit_order_capacity_factor - -
merit_order_position - -
security_of_supply
availability 0.83 0.83 0%
part_load_operating_point 0.7 0.7 0%
part_load_efficiency_penalty 0.036 0.036 0%
forecasting_error 0 0
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 0.002 0.002 0%
weighted_carrier_co2_per_mj 0.095 0.095 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 1,764.1 1,764.1 0%
electric_based_input_capacity 1,764.1 1,764.1 0% MWinput
heat_based_input_capacity - - MWinput
cooling_based_input_capacity - - MWinput
number_of_units 0 0
costs_per_plant
total_costs_per(:plant) 216.62 M 148.75 M -31% euro / plant
fixed_costs_per(:plant) 148.75 M 148.75 M 0%
cost_of_capital_per(:plant) 70.58 M 70.58 M 0%
depreciation_costs_per(:plant) 56.8 M 56.8 M 0%
variable_costs_per(:plant) 67.87 M 0 -100%
fuel_costs_per(:plant) 56.45 M 0 -100%
co2_emissions_costs_per(:plant) 5,365 K 0 -100%
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 21.37 M 21.37 M 0%
variable_operation_and_maintenance_costs_per(:plant) 6,054 K 0 -100%
total_initial_investment_per(:plant) 1.7 B 1.7 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) 329 K 226 K -31%
fixed_costs_per(:mw_electricity) 226 K 226 K 0%
cost_of_capital_per(:mw_electricity) 107 K 107 K 0%
depreciation_costs_per(:mw_electricity) 86,325.3 86,325.3 0%
variable_costs_per(:mw_electricity) 103 K 0 -100%
fuel_costs_per(:mw_electricity) 85,790.9 0 -100%
co2_emissions_costs_per(:mw_electricity) 8,152.8 0 -100%
captured_biogenic_co2_costs_per(:mw_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mw_electricity) 32,482.4 32,482.4 0%
variable_operation_and_maintenance_costs_per(:mw_electricity) 9,200.4 0 -100%
total_initial_investment_per(:mw_electricity) 2,590 K 2,590 K 0%
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 82.3 0 -100%
fixed_costs_per(:mwh_electricity) 56.52 0 -100%
cost_of_capital_per(:mwh_electricity) 26.81 0 -100%
depreciation_costs_per(:mwh_electricity) 21.58 0 -100%
variable_costs_per(:mwh_electricity) 25.79 NaN
fuel_costs_per(:mwh_electricity) 21.45 NaN
co2_emissions_costs_per(:mwh_electricity) 2.04 NaN
captured_biogenic_co2_costs_per(:mwh_electricity) 0 NaN
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 8.12 0 -100%
variable_operation_and_maintenance_costs_per(:mwh_electricity) 2.3 NaN
total_initial_investment_per(:mwh_electricity) 647.4 0 -100%
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) 0 NaN
fuel_costs_per(:mw_heat) 0 NaN
co2_emissions_costs_per(:mw_heat) 0 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) 0 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) 0 NaN
fuel_costs_per(:mwh_heat) 0 NaN
co2_emissions_costs_per(:mwh_heat) 0 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) 0 NaN
total_initial_investment_per(:mwh_heat) 0 0