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_wood_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_wood_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 7,500 hour / year
cost
initial_investment_per(:mw_electricity) + cost_of_installing_per(:mw_electricity) + decommissioning_costs_per(:mw_electricity) Investment over lifetime per MW 1783439 1783439 EUR / MW
ccs_investment_per(:mw_electricity) Additional initial investment for CCS 1740000 1740000 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 53477 53477 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs (excl CCS) 800 800 EUR / full load hour
variable_operation_and_maintenance_costs_for_ccs_per_full_load_hour Additional variable operation and maintenance costs for CCS 1256 1256 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 628 628 0% MWe
heat_output_capacity 0 0 MWth
hydrogen_output_capacity 0 0 MW
free_co2_factor 0.9 0.9 0%
ccs_capture_rate 0.9 0.9 0%
construction_time 4 4 0%
electrical_efficiency_when_using_coal - -
electrical_efficiency_when_using_wood_pellets - -
full_load_hours 7,500 7,500 0%
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 1.09 B 1.09 B 0% euro / unit
cost_of_installing 0 0 euro / unit
decommissioning_costs 0 0 euro / unit
fixed_operation_and_maintenance_costs_per_year 33.58 M 33.58 M 0% euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 800 800 0% euro / full load hour
variable_operation_and_maintenance_costs_for_ccs_per_full_load_hour 1,256 1,256 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 61.3 61.3 0% euro / MWh
max_consumption_price 61.3 61.3 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 0.008 0.008 0%
weighted_carrier_co2_per_mj 0 0
sustainability_share 1 1 0%
final_demand 0 0
primary_demand 0 0
primary_demand_of_fossil 0 0
primary_demand_of_sustainable 0 0
technical
input_capacity 1,739.6 1,739.6 0%
electric_based_input_capacity 1,739.6 1,739.6 0% MWinput
heat_based_input_capacity - - MWinput
cooling_based_input_capacity - - MWinput
number_of_units 0 0
costs_per_plant
total_costs_per(:plant) 462.79 M 462.79 M 0% euro / plant
fixed_costs_per(:plant) 174.09 M 174.09 M 0%
cost_of_capital_per(:plant) 85.19 M 85.19 M 0%
depreciation_costs_per(:plant) 55.32 M 55.32 M 0%
variable_costs_per(:plant) 288.7 M 288.7 M 0%
fuel_costs_per(:plant) 390.84 M 390.84 M 0%
co2_emissions_costs_per(:plant) 0 0
captured_biogenic_co2_costs_per(:plant) -117.56 M -117.56 M 0%
fixed_operation_and_maintenance_costs_per(:plant) 33.58 M 33.58 M 0%
variable_operation_and_maintenance_costs_per(:plant) 15.42 M 15.42 M 0%
total_initial_investment_per(:plant) 2.21 B 2.21 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) 737 K 737 K 0%
fixed_costs_per(:mw_electricity) 277 K 277 K 0%
cost_of_capital_per(:mw_electricity) 136 K 136 K 0%
depreciation_costs_per(:mw_electricity) 88,086 88,086 0%
variable_costs_per(:mw_electricity) 460 K 460 K 0%
fuel_costs_per(:mw_electricity) 622 K 622 K 0%
co2_emissions_costs_per(:mw_electricity) 0 0
captured_biogenic_co2_costs_per(:mw_electricity) -187 K -187 K 0%
fixed_operation_and_maintenance_costs_per(:mw_electricity) 53,477.7 53,477.7 0%
variable_operation_and_maintenance_costs_per(:mw_electricity) 24,554.1 24,554.1 0%
total_initial_investment_per(:mw_electricity) 3,523 K 3,523 K 0%
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 98.26 98.26 0%
fixed_costs_per(:mwh_electricity) 36.96 36.96 0%
cost_of_capital_per(:mwh_electricity) 18.09 18.09 0%
depreciation_costs_per(:mwh_electricity) 11.74 11.74 0%
variable_costs_per(:mwh_electricity) 61.3 61.3 0%
fuel_costs_per(:mwh_electricity) 82.98 82.98 0%
co2_emissions_costs_per(:mwh_electricity) 0 0
captured_biogenic_co2_costs_per(:mwh_electricity) -24.96 -24.96 0%
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 7.13 7.13 0%
variable_operation_and_maintenance_costs_per(:mwh_electricity) 3.27 3.27 0%
total_initial_investment_per(:mwh_electricity) 469.8 469.8 0%
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) NaN NaN
captured_biogenic_co2_costs_per(:mw_heat) Infinity Infinity
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) NaN NaN
captured_biogenic_co2_costs_per(:mwh_heat) Infinity Infinity
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