Present 107.45 B 107.45 B 107.45 B
Future 152.31 B 152.31 B 152.31 B
41.75%
Edges 107.45 B Outputs
Node MJ Type
energy_power_hv_network_electricity 38.68 B Flexible
Reversed
36.0 %
64.0 %
Inputs Edges 107.45 B
100.0 %
Type MJ Node
Share 107.45 B energy_distribution_coal
0.0 %
Type MJ Node
Share 0 energy_distribution_torrefied_biomass_pellets
Edges 152.31 B Outputs
Node MJ Type
energy_power_hv_network_electricity 54.83 B Flexible
Reversed
36.0 %
64.0 %
Inputs Edges 152.31 B
100.0 %
Type MJ Node
Share 152.31 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 1,953.6 1,953.6 MW
electricity_output_conversion Electrical efficiency 36.0 36.0 %
full_load_hours Full load hours 5,500 7,796.4 hour / year
cost
total_investment_over_lifetime_per(:mw_electricity) Investment over lifetime per MW 987500 987500 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 24268 24268 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs 1580 1580 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 45 45 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 4 4 0%
electrical_efficiency_when_using_coal - -
electrical_efficiency_when_using_wood_pellets - -
full_load_hours 5,500 7,796.4 41%
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 45 45 0% year
typical_input_capacity - - MWinput
output_capacity - - MW
input_efficiency - -
output_efficiency - -
cost
initial_investment 790 M 790 M 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 19.41 M 19.41 M 0% euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 1,580 1,580 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 - -5.1 eur/MWh
marginal_costs 29.97 29.97 0% euro / MWh
max_consumption_price 29.97 29.97 0% euro / MWh
merit_order
merit_order_full_load_hours - -
merit_order_capacity_factor - -
merit_order_position - 9
security_of_supply
availability 0.89 0.89 0%
part_load_operating_point 0.7 0.7 0%
part_load_efficiency_penalty 0.018 0.018 0%
forecasting_error 0 0
misc
demand_expected_value - -
excel_id - -
max_demand - -
Node Calculations Present Future Change Unit
demand
demand 107.45 B 152.31 B 41%
preset_demand 107.45 B 107.45 B 0%
demand_of_sustainable 0 0
weighted_carrier_cost_per_mj 0.003 0.003 0%
weighted_carrier_co2_per_mj 0.095 0.095 0%
sustainability_share 0 0
final_demand 0 0
primary_demand 107.45 B 152.31 B 41%
primary_demand_of_fossil 107.45 B 152.31 B 41%
primary_demand_of_sustainable 0 0
primary_demand_of_coal 107.45 B 152.31 B 41%
technical
input_capacity 2,222.2 2,222.2 0%
electric_based_input_capacity 2,222.2 2,222.2 0% MWinput
heat_based_input_capacity - - MWinput
cooling_based_input_capacity - - MWinput
number_of_units 2.44 2.44 0%
costs_per_plant
total_costs_per(:plant) 186.03 M 241.09 M 29% euro / plant
fixed_costs_per(:plant) 54.17 M 54.17 M 0%
cost_of_capital_per(:plant) 17.2 M 17.2 M 0%
depreciation_costs_per(:plant) 17.56 M 17.56 M 0%
variable_costs_per(:plant) 131.86 M 186.91 M 41%
fuel_costs_per(:plant) 118.3 M 167.7 M 41%
co2_emissions_costs_per(:plant) 4,865 K 6,896 K 41%
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 19.41 M 19.41 M 0%
variable_operation_and_maintenance_costs_per(:plant) 8,690 K 12.32 M 41%
total_initial_investment_per(:plant) 790 M 790 M 0%
costs_per_node
total_costs_per(:node) 454.29 M 588.73 M 29%
fixed_costs_per(:node) 132.29 M 132.29 M 0%
cost_of_capital_per(:node) 42.01 M 42.01 M 0%
depreciation_costs_per(:node) 42.87 M 42.87 M 0%
variable_costs_per(:node) 322 M 456.44 M 41%
fuel_costs_per(:node) 288.89 M 409.52 M 41%
co2_emissions_costs_per(:node) 11.88 M 16.84 M 41%
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 47.41 M 47.41 M 0%
variable_operation_and_maintenance_costs_per(:node) 21.22 M 30.08 M 41%
total_initial_investment_per(:node) 1.93 B 1.93 B 0%
costs_per_mw_electricity
total_costs_per(:mw_electricity) 233 K 301 K 29%
fixed_costs_per(:mw_electricity) 67,718 67,718 0%
cost_of_capital_per(:mw_electricity) 21,505.6 21,505.6 0%
depreciation_costs_per(:mw_electricity) 21,944.4 21,944.4 0%
variable_costs_per(:mw_electricity) 165 K 234 K 41%
fuel_costs_per(:mw_electricity) 148 K 210 K 41%
co2_emissions_costs_per(:mw_electricity) 6,081.1 8,620.1 41%
captured_biogenic_co2_costs_per(:mw_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mw_electricity) 24,268 24,268 0%
variable_operation_and_maintenance_costs_per(:mw_electricity) 10,862.5 15,397.9 41%
total_initial_investment_per(:mw_electricity) 988 K 988 K 0%
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 42.28 38.65 -8%
fixed_costs_per(:mwh_electricity) 12.31 8.69 -29%
cost_of_capital_per(:mwh_electricity) 3.91 2.76 -29%
depreciation_costs_per(:mwh_electricity) 3.99 2.81 -29%
variable_costs_per(:mwh_electricity) 29.97 29.97 0%
fuel_costs_per(:mwh_electricity) 26.89 26.89 0%
co2_emissions_costs_per(:mwh_electricity) 1.11 1.11 0%
captured_biogenic_co2_costs_per(:mwh_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 4.41 3.11 -29%
variable_operation_and_maintenance_costs_per(:mwh_electricity) 1.98 1.98 0%
total_initial_investment_per(:mwh_electricity) 179.5 126.7 -29%
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