Present 0 0 0
Future 0 0 0
Edges 0 Outputs
Node MJ Type
energy_power_hv_network_electricity 0 Flexible
Reversed
28.0 %
72.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_uranium_oxide
Edges 0 Outputs
Node MJ Type
energy_power_hv_network_electricity 0 Flexible
Reversed
28.0 %
72.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_uranium_oxide
Method Label Present Future Unit
technical
electricity_output_capacity * number_of_units Installed electrical capacity 0 0 MW
electricity_output_conversion Electrical efficiency 28.0 28.0 %
full_load_hours Full load hours 8,322 0 hour / year
cost
total_investment_over_lifetime_per(:mw_electricity) Investment over lifetime per MW 7429000 7429000 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 129200 129200 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs 562 562 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 60 60 years
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 225 225 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 8,322 0 -100%
households_supplied_per_unit - -
land_use_per_unit - -
takes_part_in_ets 1 1 0% yes=1 / no=0
technical_lifetime 60 60 0% year
typical_input_capacity - - MWinput
output_capacity - - MW
input_efficiency - -
output_efficiency - -
cost
initial_investment 1.45 B 1.45 B 0% euro / unit
ccs_investment 0 0 euro / unit
cost_of_installing 0 0 euro / unit
decommissioning_costs 218.03 M 218.03 M 0% euro / unit
fixed_operation_and_maintenance_costs_per_year 29.07 M 29.07 M 0% euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 562.5 562.5 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 0.07 0.07 0%
profitability - profitable / unprofitable / conditionally_profitable
profit_per_mwh_electricity - - eur/MWh
marginal_costs 4.51 4.51 0% euro / MWh
max_consumption_price 4.51 4.51 0% euro / MWh
merit_order
merit_order_full_load_hours - -
merit_order_capacity_factor - -
merit_order_position - -
security_of_supply
availability 0.9 0.9 0%
part_load_operating_point - -
part_load_efficiency_penalty - -
forecasting_error - -
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 0%
weighted_carrier_co2_per_mj 0 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 803.6 803.6 0%
electric_based_input_capacity 803.6 803.6 0% MWinput
heat_based_input_capacity - - MWinput
cooling_based_input_capacity - - MWinput
number_of_units 0 0
costs_per_plant
total_costs_per(:plant) 127.77 M 119.33 M -6% euro / plant
fixed_costs_per(:plant) 119.33 M 119.33 M 0%
cost_of_capital_per(:plant) 62.4 M 62.4 M 0%
depreciation_costs_per(:plant) 27.86 M 27.86 M 0%
variable_costs_per(:plant) 8,436 K 0 -100%
fuel_costs_per(:plant) 3,755 K 0 -100%
co2_emissions_costs_per(:plant) 0 0
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 29.07 M 29.07 M 0%
variable_operation_and_maintenance_costs_per(:plant) 4,681 K 0 -100%
total_initial_investment_per(:plant) 1.45 B 1.45 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) 568 K 530 K -6%
fixed_costs_per(:mw_electricity) 530 K 530 K 0%
cost_of_capital_per(:mw_electricity) 277 K 277 K 0%
depreciation_costs_per(:mw_electricity) 124 K 124 K 0%
variable_costs_per(:mw_electricity) 37,494.6 0 -100%
fuel_costs_per(:mw_electricity) 16,689.6 0 -100%
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) 129 K 129 K 0%
variable_operation_and_maintenance_costs_per(:mw_electricity) 20,805 0 -100%
total_initial_investment_per(:mw_electricity) 6,460 K 6,460 K 0%
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 68.24 0 -100%
fixed_costs_per(:mwh_electricity) 63.73 0 -100%
cost_of_capital_per(:mwh_electricity) 33.33 0 -100%
depreciation_costs_per(:mwh_electricity) 14.88 0 -100%
variable_costs_per(:mwh_electricity) 4.51 NaN
fuel_costs_per(:mwh_electricity) 2.01 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) 15.53 0 -100%
variable_operation_and_maintenance_costs_per(:mwh_electricity) 2.5 NaN
total_initial_investment_per(:mwh_electricity) 776.3 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) 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) 0 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