Present 0 0 0
Future 0 0 0
Edges 0 Outputs
Node MJ Type
energy_power_hv_network_electricity 0 Flexible
Reversed
36.1 %
63.9 %
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
36.1 %
63.9 %
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 36.1 36.1 %
full_load_hours Full load hours 7,500 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 1499705 1499705 EUR / MW
ccs_investment_per(:mw_electricity) Additional initial investment for CCS 888150 888150 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 24918 24918 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs (excl CCS) 1382 1382 EUR / full load hour
variable_operation_and_maintenance_costs_for_ccs_per_full_load_hour Additional variable operation and maintenance costs for CCS 3668 3668 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 40 40 years
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 637 637 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 4 4 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 - -
takes_part_in_ets 1 1 0% yes=1 / no=0
technical_lifetime 40 40 0% year
typical_input_capacity - - MWinput
output_capacity - - MW
input_efficiency - -
output_efficiency - -
cost
initial_investment 955.31 M 955.31 M 0% euro / unit
ccs_investment 565.75 M 565.75 M 0% euro / unit
cost_of_installing 0 0 euro / unit
decommissioning_costs 0 0 euro / unit
fixed_operation_and_maintenance_costs_per_year 15.87 M 15.87 M 0% euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 1,382.5 1,382.5 0% euro / full load hour
variable_operation_and_maintenance_costs_for_ccs_per_full_load_hour 3,668.9 3,668.9 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 32.2 32.2 0% euro / MWh
max_consumption_price 32.2 32.2 0% euro / MWh
merit_order
merit_order_full_load_hours - -
merit_order_capacity_factor - -
merit_order_position - -
security_of_supply
availability 0.87 0.87 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 0.002 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 1,764.5 1,764.5 0%
electric_based_input_capacity 1,764.5 1,764.5 0% MWinput
heat_based_input_capacity - - MWinput
cooling_based_input_capacity - - MWinput
number_of_units 0 0
costs_per_plant
total_costs_per(:plant) 266.28 M 112.46 M -57% euro / plant
fixed_costs_per(:plant) 112.46 M 112.46 M 0%
cost_of_capital_per(:plant) 58.56 M 58.56 M 0%
depreciation_costs_per(:plant) 38.03 M 38.03 M 0%
variable_costs_per(:plant) 153.82 M 0 -100%
fuel_costs_per(:plant) 105.87 M 0 -100%
co2_emissions_costs_per(:plant) 10.06 M 0 -100%
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 15.87 M 15.87 M 0%
variable_operation_and_maintenance_costs_per(:plant) 37.89 M 0 -100%
total_initial_investment_per(:plant) 1.52 B 1.52 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) 418 K 177 K -57%
fixed_costs_per(:mw_electricity) 177 K 177 K 0%
cost_of_capital_per(:mw_electricity) 91,932.4 91,932.4 0%
depreciation_costs_per(:mw_electricity) 59,696.4 59,696.4 0%
variable_costs_per(:mw_electricity) 241 K 0 -100%
fuel_costs_per(:mw_electricity) 166 K 0 -100%
co2_emissions_costs_per(:mw_electricity) 15,794.6 0 -100%
captured_biogenic_co2_costs_per(:mw_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mw_electricity) 24,918 24,918 0%
variable_operation_and_maintenance_costs_per(:mw_electricity) 59,475.4 0 -100%
total_initial_investment_per(:mw_electricity) 2,388 K 2,388 K 0%
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 55.74 0 -100%
fixed_costs_per(:mwh_electricity) 23.54 0 -100%
cost_of_capital_per(:mwh_electricity) 12.26 0 -100%
depreciation_costs_per(:mwh_electricity) 7.96 0 -100%
variable_costs_per(:mwh_electricity) 32.2 NaN
fuel_costs_per(:mwh_electricity) 22.16 NaN
co2_emissions_costs_per(:mwh_electricity) 2.11 NaN
captured_biogenic_co2_costs_per(:mwh_electricity) 0 NaN
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 3.32 0 -100%
variable_operation_and_maintenance_costs_per(:mwh_electricity) 7.93 NaN
total_initial_investment_per(:mwh_electricity) 318.4 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