Present 27.79 B 27.79 B 27.79 B
Future 0 0 0
-100%
Edges 27.79 B Outputs
Node MJ Type
energy_power_hv_network_electricity 10.01 B Flexible
Reversed
36.0 %
64.0 %
Inputs Edges 27.79 B
100.0 %
Type MJ Node
Share 27.79 B 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
36.0 %
64.0 %
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 694.8 694.8 MW
electricity_output_conversion Electrical efficiency 36.0 36.0 %
full_load_hours Full load hours 4,000 0 hour / year
cost
total_investment_over_lifetime_per(:mw_electricity) Investment over lifetime per MW 987500 987500 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 24268 24268 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs 1580 1580 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 45 45 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 4 4 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 0.3 0.3 0%
takes_part_in_ets 1 1 0% yes=1 / no=0
technical_lifetime 45 45 0% year
typical_input_capacity - - MWinput
output_capacity - - MW
input_efficiency - -
output_efficiency - -
cost
initial_investment 790 M 790 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 19.41 M 19.41 M 0% euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 1,580 1,580 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 38.28 38.28 0% euro / MWh
max_consumption_price 38.28 38.28 0% euro / MWh
merit_order
merit_order_full_load_hours - -
merit_order_capacity_factor - -
merit_order_position - 9
security_of_supply
availability 0.89 0.89 0%
part_load_operating_point 0.7 0.7 0%
part_load_efficiency_penalty 0.018 0.018 0%
forecasting_error 0 0
misc
demand_expected_value - -
excel_id - -
max_demand - -
Node Calculations Present Future Change Unit
demand
demand 27.79 B 0 -100%
preset_demand 27.79 B 27.79 B 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 27.79 B 0 -100%
primary_demand_of_fossil 27.79 B 0 -100%
primary_demand_of_sustainable 0 0
primary_demand_of_coal 27.79 B 0 -100%
technical
input_capacity 2,222.2 2,222.2 0%
electric_based_input_capacity 2,222.2 2,222.2 0% MWinput
heat_based_input_capacity - - MWinput
cooling_based_input_capacity - - MWinput
number_of_units 0.869 0.869 0%
costs_per_plant
total_costs_per(:plant) 176.66 M 54.17 M -69% euro / plant
fixed_costs_per(:plant) 54.17 M 54.17 M 0%
cost_of_capital_per(:plant) 17.2 M 17.2 M 0%
depreciation_costs_per(:plant) 17.56 M 17.56 M 0%
variable_costs_per(:plant) 122.48 M 0 -100%
fuel_costs_per(:plant) 71.11 M 0 -100%
co2_emissions_costs_per(:plant) 45.05 M 0 -100%
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 19.41 M 19.41 M 0%
variable_operation_and_maintenance_costs_per(:plant) 6,320 K 0 -100%
total_initial_investment_per(:plant) 790 M 790 M 0%
costs_per_node
total_costs_per(:node) 153.43 M 47.05 M -69%
fixed_costs_per(:node) 47.05 M 47.05 M 0%
cost_of_capital_per(:node) 14.94 M 14.94 M 0%
depreciation_costs_per(:node) 15.25 M 15.25 M 0%
variable_costs_per(:node) 106.38 M 0 -100%
fuel_costs_per(:node) 61.76 M 0 -100%
co2_emissions_costs_per(:node) 39.13 M 0 -100%
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 16.86 M 16.86 M 0%
variable_operation_and_maintenance_costs_per(:node) 5,489 K 0 -100%
total_initial_investment_per(:node) 686.14 M 686.14 M 0%
costs_per_mw_electricity
total_costs_per(:mw_electricity) 221 K 67,718 -69%
fixed_costs_per(:mw_electricity) 67,718 67,718 0%
cost_of_capital_per(:mw_electricity) 21,505.6 21,505.6 0%
depreciation_costs_per(:mw_electricity) 21,944.4 21,944.4 0%
variable_costs_per(:mw_electricity) 153 K 0 -100%
fuel_costs_per(:mw_electricity) 88,888.9 0 -100%
co2_emissions_costs_per(:mw_electricity) 56,314.4 0 -100%
captured_biogenic_co2_costs_per(:mw_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mw_electricity) 24,268 24,268 0%
variable_operation_and_maintenance_costs_per(:mw_electricity) 7,900 0 -100%
total_initial_investment_per(:mw_electricity) 988 K 988 K 0%
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 55.21 0 -100%
fixed_costs_per(:mwh_electricity) 16.93 0 -100%
cost_of_capital_per(:mwh_electricity) 5.38 0 -100%
depreciation_costs_per(:mwh_electricity) 5.49 0 -100%
variable_costs_per(:mwh_electricity) 38.28 NaN
fuel_costs_per(:mwh_electricity) 22.22 NaN
co2_emissions_costs_per(:mwh_electricity) 14.08 NaN
captured_biogenic_co2_costs_per(:mwh_electricity) 0 NaN
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 6.07 0 -100%
variable_operation_and_maintenance_costs_per(:mwh_electricity) 1.98 NaN
total_initial_investment_per(:mwh_electricity) 246.9 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