Present 0 0 0
Future 0 0 0
Edges 0 Outputs
Node MJ Type
energy_power_hv_network_electricity 0 Flexible
Reversed
45.3 %
54.7 %
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
45.3 %
54.7 %
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 45.3 45.3 %
full_load_hours Full load hours 7,500 0 hour / year
cost
total_investment_over_lifetime_per(:mw_electricity) Investment over lifetime per MW 1928094 1928094 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 20000 20000 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs 801 801 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 30 30 years
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 800 800 0% MWe
heat_output_capacity 0 0 MWth
hydrogen_output_capacity 0 0 MW
free_co2_factor 0 0
ccs_capture_rate - -
construction_time 5 5 0%
electrical_efficiency_when_using_coal - -
electrical_efficiency_when_using_wood_pellets - -
full_load_hours 7,500 0 -100%
households_supplied_per_unit - -
land_use_per_unit 0.3 0.3 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 1.54 B 1.54 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 16 M 16 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 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 29.85 29.85 0% euro / MWh
max_consumption_price 29.85 29.85 0% euro / MWh
merit_order
merit_order_full_load_hours - -
merit_order_capacity_factor - -
merit_order_position - -
security_of_supply
availability 0.85 0.85 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 1,766 1,766 0%
electric_based_input_capacity 1,766 1,766 0% MWinput
heat_based_input_capacity - - MWinput
cooling_based_input_capacity - - MWinput
number_of_units 0 0
costs_per_plant
total_costs_per(:plant) 282.51 M 103.41 M -63% euro / plant
fixed_costs_per(:plant) 103.41 M 103.41 M 0%
cost_of_capital_per(:plant) 35.99 M 35.99 M 0%
depreciation_costs_per(:plant) 51.42 M 51.42 M 0%
variable_costs_per(:plant) 179.1 M 0 -100%
fuel_costs_per(:plant) 105.96 M 0 -100%
co2_emissions_costs_per(:plant) 67.13 M 0 -100%
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 16 M 16 M 0%
variable_operation_and_maintenance_costs_per(:plant) 6,009 K 0 -100%
total_initial_investment_per(:plant) 1.54 B 1.54 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) 353 K 129 K -63%
fixed_costs_per(:mw_electricity) 129 K 129 K 0%
cost_of_capital_per(:mw_electricity) 44,988.9 44,988.9 0%
depreciation_costs_per(:mw_electricity) 64,269.8 64,269.8 0%
variable_costs_per(:mw_electricity) 224 K 0 -100%
fuel_costs_per(:mw_electricity) 132 K 0 -100%
co2_emissions_costs_per(:mw_electricity) 83,912.2 0 -100%
captured_biogenic_co2_costs_per(:mw_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mw_electricity) 20,000 20,000 0%
variable_operation_and_maintenance_costs_per(:mw_electricity) 7,511.7 0 -100%
total_initial_investment_per(:mw_electricity) 1,928 K 1,928 K 0%
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 47.08 0 -100%
fixed_costs_per(:mwh_electricity) 17.23 0 -100%
cost_of_capital_per(:mwh_electricity) 6 0 -100%
depreciation_costs_per(:mwh_electricity) 8.57 0 -100%
variable_costs_per(:mwh_electricity) 29.85 NaN
fuel_costs_per(:mwh_electricity) 17.66 NaN
co2_emissions_costs_per(:mwh_electricity) 11.19 NaN
captured_biogenic_co2_costs_per(:mwh_electricity) 0 NaN
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 2.67 0 -100%
variable_operation_and_maintenance_costs_per(:mwh_electricity) 1 NaN
total_initial_investment_per(:mwh_electricity) 257.1 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