Present 0 0 0
Future 0 0 0
Edges 0 Outputs
Node MJ Type
energy_power_hv_network_electricity 0 Flexible
Reversed
20.0 %
80.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_waste_mix
Edges 0 Outputs
Node MJ Type
energy_power_hv_network_electricity 0 Flexible
Reversed
20.0 %
80.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_waste_mix
Method Label Present Future Unit
technical
electricity_output_capacity * number_of_units Installed electrical capacity 0 0 MW
electricity_output_conversion Electrical efficiency 20.0 20.0 %
full_load_hours Full load hours 4,100 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 4500000 4500000 EUR / MW
ccs_investment_per(:mw_electricity) Additional initial investment for CCS 1150000 1150000 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 0 0 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs (excl CCS) 64 64 EUR / full load hour
variable_operation_and_maintenance_costs_for_ccs_per_full_load_hour Additional variable operation and maintenance costs for CCS 0 0 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 20 20 years
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 55.56 55.56 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 3.5 3.5 0%
electrical_efficiency_when_using_coal - -
electrical_efficiency_when_using_wood_pellets - -
full_load_hours 4,100 0 -100%
households_supplied_per_unit 0 0
land_use_per_unit 0.3 0.3 0%
takes_part_in_ets 1 1 0% yes=1 / no=0
technical_lifetime 20 20 0% year
typical_input_capacity - - MWinput
output_capacity - - MW
input_efficiency - -
output_efficiency - -
cost
initial_investment 250.02 M 250.02 M 0% euro / unit
ccs_investment 63.89 M 63.89 M 0% euro / unit
cost_of_installing 0 0 euro / unit
decommissioning_costs 0 0 euro / unit
fixed_operation_and_maintenance_costs_per_year 0 0 euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 65 65 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 0 0 euro / MWh
max_consumption_price 0 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 0
weighted_carrier_co2_per_mj 0.047 0.047 0%
sustainability_share 0.55 0.55 0%
final_demand 0 0
primary_demand 0 0
primary_demand_of_fossil 0 0
primary_demand_of_sustainable 0 0
technical
input_capacity 277.8 277.8 0%
electric_based_input_capacity 277.8 277.8 0% MWinput
heat_based_input_capacity - - MWinput
cooling_based_input_capacity - - MWinput
number_of_units 0 0
costs_per_plant
total_costs_per(:plant) 21.88 M 23.07 M 5% euro / plant
fixed_costs_per(:plant) 23.07 M 23.07 M 0%
cost_of_capital_per(:plant) 7,377 K 7,377 K 0%
depreciation_costs_per(:plant) 15.7 M 15.7 M 0%
variable_costs_per(:plant) -1,195 K 0 -100%
fuel_costs_per(:plant) 0 0
co2_emissions_costs_per(:plant) 34,067.3 0 -100%
captured_biogenic_co2_costs_per(:plant) -1,495 K 0 -100%
fixed_operation_and_maintenance_costs_per(:plant) 0 0
variable_operation_and_maintenance_costs_per(:plant) 266 K 0 -100%
total_initial_investment_per(:plant) 313.91 M 313.91 M 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) 394 K 415 K 5%
fixed_costs_per(:mw_electricity) 415 K 415 K 0%
cost_of_capital_per(:mw_electricity) 133 K 133 K 0%
depreciation_costs_per(:mw_electricity) 283 K 283 K 0%
variable_costs_per(:mw_electricity) -21,500.7 0 -100%
fuel_costs_per(:mw_electricity) 0 0
co2_emissions_costs_per(:mw_electricity) 613.2 0 -100%
captured_biogenic_co2_costs_per(:mw_electricity) -26,910.5 0 -100%
fixed_operation_and_maintenance_costs_per(:mw_electricity) 0 0
variable_operation_and_maintenance_costs_per(:mw_electricity) 4,796.6 0 -100%
total_initial_investment_per(:mw_electricity) 5,650 K 5,650 K 0%
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 96.04 0 -100%
fixed_costs_per(:mwh_electricity) 101.3 0 -100%
cost_of_capital_per(:mwh_electricity) 32.38 0 -100%
depreciation_costs_per(:mwh_electricity) 68.9 0 -100%
variable_costs_per(:mwh_electricity) -5.24 NaN
fuel_costs_per(:mwh_electricity) 0 NaN
co2_emissions_costs_per(:mwh_electricity) 0.15 NaN
captured_biogenic_co2_costs_per(:mwh_electricity) -6.56 NaN
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 0 NaN
variable_operation_and_maintenance_costs_per(:mwh_electricity) 1.17 NaN
total_initial_investment_per(:mwh_electricity) 1,378 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) Infinity NaN
fuel_costs_per(:mw_heat) NaN NaN
co2_emissions_costs_per(:mw_heat) 0 NaN
captured_biogenic_co2_costs_per(:mw_heat) Infinity NaN
fixed_operation_and_maintenance_costs_per(:mw_heat) NaN NaN
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) Infinity NaN
fuel_costs_per(:mwh_heat) NaN NaN
co2_emissions_costs_per(:mwh_heat) 0 NaN
captured_biogenic_co2_costs_per(:mwh_heat) Infinity NaN
fixed_operation_and_maintenance_costs_per(:mwh_heat) NaN NaN
variable_operation_and_maintenance_costs_per(:mwh_heat) 0 NaN
total_initial_investment_per(:mwh_heat) 0 0