Present 92.96 B 92.96 B 92.96 B
Future 143.7 B 143.7 B 143.7 B
54.59%
Edges 92.96 B Outputs
Node MJ Type
energy_power_hv_network_electricity 42.76 B Flexible
Reversed
46.0 %
54.0 %
Inputs Edges 92.96 B
100.0 %
Type MJ Node
Share 92.96 B energy_distribution_coal
0.0 %
Type MJ Node
Share 0 energy_distribution_torrefied_biomass_pellets
Edges 143.7 B Outputs
Node MJ Type
energy_power_hv_network_electricity 66.1 B Flexible
Reversed
46.0 %
54.0 %
Inputs Edges 143.7 B
100.0 %
Type MJ Node
Share 143.7 B 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 2,329 2,329 MW
electricity_output_conversion Electrical efficiency 46.0 46.0 %
full_load_hours Full load hours 5,100 7,884 hour / year
cost
total_investment_over_lifetime_per(:mw_electricity) Investment over lifetime per MW 1400000 1400000 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 1382 1382 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 40 40 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 3.5 3.5 0%
electrical_efficiency_when_using_coal - -
electrical_efficiency_when_using_wood_pellets - -
full_load_hours 5,100 7,884 54%
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 1.12 B 1.12 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 1,382.5 1,382.5 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 0.04 0.04 0%
profitability - profitable / unprofitable / conditionally_profitable
profit_per_mwh_electricity - -4.57 eur/MWh
marginal_costs 30.14 30.14 0% euro / MWh
max_consumption_price 30.14 30.14 0% euro / MWh
merit_order
merit_order_full_load_hours - -
merit_order_capacity_factor - -
merit_order_position - 6
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 92.96 B 143.7 B 54%
preset_demand 92.96 B 92.96 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 92.96 B 143.7 B 54%
primary_demand_of_fossil 92.96 B 143.7 B 54%
primary_demand_of_sustainable 0 0
primary_demand_of_coal 92.96 B 143.7 B 54%
technical
input_capacity 1,739.1 1,739.1 0%
electric_based_input_capacity 1,739.1 1,739.1 0% MWinput
heat_based_input_capacity - - MWinput
cooling_based_input_capacity - - MWinput
number_of_units 2.91 2.91 0%
costs_per_plant
total_costs_per(:plant) 191.32 M 258.44 M 35% euro / plant
fixed_costs_per(:plant) 68.36 M 68.36 M 0%
cost_of_capital_per(:plant) 24.36 M 24.36 M 0%
depreciation_costs_per(:plant) 28 M 28 M 0%
variable_costs_per(:plant) 122.96 M 190.08 M 54%
fuel_costs_per(:plant) 70.96 M 109.69 M 54%
co2_emissions_costs_per(:plant) 44.95 M 69.49 M 54%
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) 7,051 K 10.9 M 54%
total_initial_investment_per(:plant) 1.12 B 1.12 B 0%
costs_per_node
total_costs_per(:node) 556.99 M 752.4 M 35%
fixed_costs_per(:node) 199.02 M 199.02 M 0%
cost_of_capital_per(:node) 70.92 M 70.92 M 0%
depreciation_costs_per(:node) 81.52 M 81.52 M 0%
variable_costs_per(:node) 357.97 M 553.39 M 54%
fuel_costs_per(:node) 206.57 M 319.34 M 54%
co2_emissions_costs_per(:node) 130.87 M 202.31 M 54%
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 46.58 M 46.58 M 0%
variable_operation_and_maintenance_costs_per(:node) 20.53 M 31.73 M 54%
total_initial_investment_per(:node) 3.26 B 3.26 B 0%
costs_per_mw_electricity
total_costs_per(:mw_electricity) 239 K 323 K 35%
fixed_costs_per(:mw_electricity) 85,450 85,450 0%
cost_of_capital_per(:mw_electricity) 30,450 30,450 0%
depreciation_costs_per(:mw_electricity) 35,000 35,000 0%
variable_costs_per(:mw_electricity) 154 K 238 K 54%
fuel_costs_per(:mw_electricity) 88,695.6 137 K 54%
co2_emissions_costs_per(:mw_electricity) 56,192 86,866.2 54%
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) 8,813.4 13,624.5 54%
total_initial_investment_per(:mw_electricity) 1,400 K 1,400 K 0%
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 46.89 40.98 -12%
fixed_costs_per(:mwh_electricity) 16.75 10.84 -35%
cost_of_capital_per(:mwh_electricity) 5.97 3.86 -35%
depreciation_costs_per(:mwh_electricity) 6.86 4.44 -35%
variable_costs_per(:mwh_electricity) 30.14 30.14 0%
fuel_costs_per(:mwh_electricity) 17.39 17.39 0%
co2_emissions_costs_per(:mwh_electricity) 11.02 11.02 0%
captured_biogenic_co2_costs_per(:mwh_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 3.92 2.54 -35%
variable_operation_and_maintenance_costs_per(:mwh_electricity) 1.73 1.73 0%
total_initial_investment_per(:mwh_electricity) 274.5 177.6 -35%
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 0
fuel_costs_per(:mw_heat) 0 0
co2_emissions_costs_per(:mw_heat) 0 0
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 0
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 0
fuel_costs_per(:mwh_heat) 0 0
co2_emissions_costs_per(:mwh_heat) 0 0
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 0
total_initial_investment_per(:mwh_heat) 0 0