Present 15.05 B 15.05 B 15.05 B
Future 0 0 0
-100%
Edges 15.05 B Outputs
Node MJ Type
energy_power_hv_network_electricity 6.32 B Flexible
Reversed
42.0 %
58.0 %
Inputs Edges 15.05 B
50.0 %
Type MJ Node
Share 7.52 B energy_distribution_coal
0.0 %
Type MJ Node
Share 0 energy_distribution_torrefied_biomass_pellets
50.0 %
Type MJ Node
Share 7.52 B energy_distribution_wood_pellets
Edges 0 Outputs
Node MJ Type
energy_power_hv_network_electricity 0 Flexible
Reversed
42.0 %
58.0 %
Inputs Edges 0
50.0 %
Type MJ Node
Share 0 energy_distribution_coal
0.0 %
Type MJ Node
Share 0 energy_distribution_torrefied_biomass_pellets
50.0 %
Type MJ Node
Share 0 energy_distribution_wood_pellets
Method Label Present Future Unit
technical
electricity_output_capacity * number_of_units Installed electrical capacity 344.2 344.2 MW
electricity_output_conversion Electrical efficiency 42.0 42.0 %
full_load_hours Full load hours 5,100 0 hour / year
cost
total_investment_over_lifetime_per(:mw_electricity) Investment over lifetime per MW 1750000 1750000 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 21904 21904 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
current_fuel_input_mix
coal_input_conversion Coal 50.0 50.0 %
torrefied_biomass_pellets_input_conversion Torrefied biomass pellets 0.0 0.0 %
wood_pellets_input_conversion Wood pellets 50.0 50.0 %
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 730.4 730.4 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 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 40 40 0% year
typical_input_capacity - - MWinput
output_capacity - - MW
input_efficiency - -
output_efficiency - -
cost
initial_investment 1.28 B 1.28 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 - - eur/MWh
marginal_costs 53.11 53.11 0% euro / MWh
max_consumption_price 53.11 53.11 0% euro / MWh
merit_order
merit_order_full_load_hours - -
merit_order_capacity_factor - -
merit_order_position - 16
security_of_supply
availability 0.9 0.9 0%
part_load_operating_point 0.7 0.7 0%
part_load_efficiency_penalty 0.046 0.046 0%
forecasting_error 0 0
misc
demand_expected_value - -
excel_id - -
max_demand - -
Node Calculations Present Future Change Unit
demand
demand 15.05 B 0 -100%
preset_demand 15.05 B 15.05 B 0%
demand_of_sustainable 0 0
weighted_carrier_cost_per_mj 0.005 0.005 0%
weighted_carrier_co2_per_mj 0.047 0.047 0%
sustainability_share 0.5 0.5 0%
final_demand 0 0
primary_demand 15.05 B 0 -100%
primary_demand_of_fossil 7.52 B 0 -100%
primary_demand_of_sustainable 7.52 B 0 -100%
primary_demand_of_wood_pellets 7.52 B 0 -100%
primary_demand_of_coal 7.52 B 0 -100%
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 0.471 0.471 0%
costs_per_plant
total_costs_per(:plant) 273.61 M 75.76 M -72% euro / plant
fixed_costs_per(:plant) 75.76 M 75.76 M 0%
cost_of_capital_per(:plant) 27.8 M 27.8 M 0%
depreciation_costs_per(:plant) 31.96 M 31.96 M 0%
variable_costs_per(:plant) 197.85 M 0 -100%
fuel_costs_per(:plant) 168.33 M 0 -100%
co2_emissions_costs_per(:plant) 22.48 M 0 -100%
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 0 -100%
total_initial_investment_per(:plant) 1.28 B 1.28 B 0%
costs_per_node
total_costs_per(:node) 128.94 M 35.7 M -72%
fixed_costs_per(:node) 35.7 M 35.7 M 0%
cost_of_capital_per(:node) 13.1 M 13.1 M 0%
depreciation_costs_per(:node) 15.06 M 15.06 M 0%
variable_costs_per(:node) 93.24 M 0 -100%
fuel_costs_per(:node) 79.33 M 0 -100%
co2_emissions_costs_per(:node) 10.59 M 0 -100%
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 7,540 K 7,540 K 0%
variable_operation_and_maintenance_costs_per(:node) 3,323 K 0 -100%
total_initial_investment_per(:node) 602.4 M 602.4 M 0%
costs_per_mw_electricity
total_costs_per(:mw_electricity) 375 K 104 K -72%
fixed_costs_per(:mw_electricity) 104 K 104 K 0%
cost_of_capital_per(:mw_electricity) 38,062.5 38,062.5 0%
depreciation_costs_per(:mw_electricity) 43,750 43,750 0%
variable_costs_per(:mw_electricity) 271 K 0 -100%
fuel_costs_per(:mw_electricity) 230 K 0 -100%
co2_emissions_costs_per(:mw_electricity) 30,771.8 0 -100%
captured_biogenic_co2_costs_per(:mw_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mw_electricity) 21,904.8 21,904.8 0%
variable_operation_and_maintenance_costs_per(:mw_electricity) 9,652.8 0 -100%
total_initial_investment_per(:mw_electricity) 1,750 K 1,750 K 0%
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 73.45 0 -100%
fixed_costs_per(:mwh_electricity) 20.34 0 -100%
cost_of_capital_per(:mwh_electricity) 7.46 0 -100%
depreciation_costs_per(:mwh_electricity) 8.58 0 -100%
variable_costs_per(:mwh_electricity) 53.11 NaN
fuel_costs_per(:mwh_electricity) 45.19 NaN
co2_emissions_costs_per(:mwh_electricity) 6.03 NaN
captured_biogenic_co2_costs_per(:mwh_electricity) 0 NaN
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 4.3 0 -100%
variable_operation_and_maintenance_costs_per(:mwh_electricity) 1.89 NaN
total_initial_investment_per(:mwh_electricity) 343.1 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