Present 0 0 0
Future 0 0 0
Edges 0 Outputs
Node MJ Type
energy_power_hv_network_electricity 0 Flexible
Reversed
95.0 %
5.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 environment_water_water
Edges 0 Outputs
Node MJ Type
energy_power_hv_network_electricity 0 Flexible
Reversed
95.0 %
5.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 environment_water_water
Method Label Present Future Unit
technical
electricity_output_capacity * number_of_units Installed electrical capacity 0 0 MW
electricity_output_conversion Electrical efficiency 95.0 95.0 %
full_load_hours Full load hours 4,024 0 hour / year
cost
total_investment_over_lifetime_per(:mw_electricity) Investment over lifetime per MW 1236199 1236199 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 10831 10831 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs 1246 1246 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 50 50 years
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 500 500 0% MWe
heat_output_capacity 0 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 4,024 0 -100%
households_supplied_per_unit - -
land_use_per_unit 100 100 0%
takes_part_in_ets 1 1 0% yes=1 / no=0
technical_lifetime 50 50 0% year
typical_input_capacity - - MWinput
output_capacity - - MW
input_efficiency - -
output_efficiency - -
cost
initial_investment 618.1 M 618.1 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 5,416 K 5,416 K 0% euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 1,246 1,246 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 2.49 2.49 0% euro / MWh
max_consumption_price 2.49 2.49 0% euro / MWh
merit_order
merit_order_full_load_hours - -
merit_order_capacity_factor - -
merit_order_position - -
security_of_supply
availability 0.51 0.51 0%
part_load_operating_point 0.7 0.7 0%
part_load_efficiency_penalty 0.1 0.1 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 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 526.3 526.3 0%
electric_based_input_capacity 526.3 526.3 0% MWinput
heat_based_input_capacity - - MWinput
cooling_based_input_capacity - - MWinput
number_of_units 0 0
costs_per_plant
total_costs_per(:plant) 36.14 M 31.13 M -13% euro / plant
fixed_costs_per(:plant) 31.13 M 31.13 M 0%
cost_of_capital_per(:plant) 13.35 M 13.35 M 0%
depreciation_costs_per(:plant) 12.36 M 12.36 M 0%
variable_costs_per(:plant) 5,014 K 0 -100%
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) 5,416 K 5,416 K 0%
variable_operation_and_maintenance_costs_per(:plant) 5,014 K 0 -100%
total_initial_investment_per(:plant) 618.1 M 618.1 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) 72,285.8 62,257.6 -13%
fixed_costs_per(:mw_electricity) 62,257.6 62,257.6 0%
cost_of_capital_per(:mw_electricity) 26,701.9 26,701.9 0%
depreciation_costs_per(:mw_electricity) 24,724 24,724 0%
variable_costs_per(:mw_electricity) 10,028.2 0 -100%
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) 10,831.7 10,831.7 0%
variable_operation_and_maintenance_costs_per(:mw_electricity) 10,028.2 0 -100%
total_initial_investment_per(:mw_electricity) 1,236 K 1,236 K 0%
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 17.96 0 -100%
fixed_costs_per(:mwh_electricity) 15.47 0 -100%
cost_of_capital_per(:mwh_electricity) 6.64 0 -100%
depreciation_costs_per(:mwh_electricity) 6.14 0 -100%
variable_costs_per(:mwh_electricity) 2.49 NaN
fuel_costs_per(:mwh_electricity) 0 NaN
co2_emissions_costs_per(:mwh_electricity) 0 NaN
captured_biogenic_co2_costs_per(:mwh_electricity) 0 NaN
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 2.69 0 -100%
variable_operation_and_maintenance_costs_per(:mwh_electricity) 2.49 NaN
total_initial_investment_per(:mwh_electricity) 307.2 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) 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) 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) 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) 0 NaN
total_initial_investment_per(:mwh_heat) 0 0