Present 0 0 0
Future 0 0 0
Edges 0 Outputs
Node MJ Type
energy_power_hv_network_electricity 0 Flexible
Reversed
45.0 %
55.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_crude_oil
Edges 0 Outputs
Node MJ Type
energy_power_hv_network_electricity 0 Flexible
Reversed
45.0 %
55.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_crude_oil
Method Label Present Future Unit
technical
electricity_output_capacity * number_of_units Installed electrical capacity 0 0 MW
electricity_output_conversion Electrical efficiency 45.0 45.0 %
full_load_hours Full load hours 4,000 0 hour / year
cost
total_investment_over_lifetime_per(:mw_electricity) Investment over lifetime per MW 490000 490000 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 18824 18824 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs 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 30 30 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 2.5 2.5 0%
electrical_efficiency_when_using_coal - -
electrical_efficiency_when_using_wood_pellets - -
full_load_hours 4,000 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 30 30 0% year
typical_input_capacity - - MWinput
output_capacity - - MW
input_efficiency - -
output_efficiency - -
cost
initial_investment 392 M 392 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 15.06 M 15.06 M 0% euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 0 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 57.03 57.03 0% euro / MWh
max_consumption_price 57.03 57.03 0% euro / MWh
merit_order
merit_order_full_load_hours - -
merit_order_capacity_factor - -
merit_order_position - -
security_of_supply
availability 0.89 0.89 0%
part_load_operating_point 0.7 0.7 0%
part_load_efficiency_penalty 0.023 0.023 0%
forecasting_error 0 0
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 0.007 0.007 0%
weighted_carrier_co2_per_mj 0.073 0.073 0%
sustainability_share 0 0
final_demand 0 0
primary_demand 0 0
primary_demand_of_fossil 0 0
primary_demand_of_sustainable 0 0
technical
input_capacity 1,777.8 1,777.8 0%
electric_based_input_capacity 1,777.8 1,777.8 0% MWinput
heat_based_input_capacity - - MWinput
cooling_based_input_capacity - - MWinput
number_of_units 0 0
costs_per_plant
total_costs_per(:plant) 219.11 M 36.62 M -83% euro / plant
fixed_costs_per(:plant) 36.62 M 36.62 M 0%
cost_of_capital_per(:plant) 8,493 K 8,493 K 0%
depreciation_costs_per(:plant) 13.07 M 13.07 M 0%
variable_costs_per(:plant) 182.49 M 0 -100%
fuel_costs_per(:plant) 180.3 M 0 -100%
co2_emissions_costs_per(:plant) 2,195 K 0 -100%
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 15.06 M 15.06 M 0%
variable_operation_and_maintenance_costs_per(:plant) 0 0
total_initial_investment_per(:plant) 392 M 392 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) 274 K 45,774.5 -83%
fixed_costs_per(:mw_electricity) 45,774.5 45,774.5 0%
cost_of_capital_per(:mw_electricity) 10,616.7 10,616.7 0%
depreciation_costs_per(:mw_electricity) 16,333.3 16,333.3 0%
variable_costs_per(:mw_electricity) 228 K 0 -100%
fuel_costs_per(:mw_electricity) 225 K 0 -100%
co2_emissions_costs_per(:mw_electricity) 2,744.4 0 -100%
captured_biogenic_co2_costs_per(:mw_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mw_electricity) 18,824.5 18,824.5 0%
variable_operation_and_maintenance_costs_per(:mw_electricity) 0 0
total_initial_investment_per(:mw_electricity) 490 K 490 K 0%
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 68.47 0 -100%
fixed_costs_per(:mwh_electricity) 11.44 0 -100%
cost_of_capital_per(:mwh_electricity) 2.65 0 -100%
depreciation_costs_per(:mwh_electricity) 4.08 0 -100%
variable_costs_per(:mwh_electricity) 57.03 NaN
fuel_costs_per(:mwh_electricity) 56.34 NaN
co2_emissions_costs_per(:mwh_electricity) 0.686 NaN
captured_biogenic_co2_costs_per(:mwh_electricity) 0 NaN
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 4.71 0 -100%
variable_operation_and_maintenance_costs_per(:mwh_electricity) 0 NaN
total_initial_investment_per(:mwh_electricity) 122.5 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) NaN 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) NaN NaN
total_initial_investment_per(:mwh_heat) 0 0