Present 14.56 B 14.56 B 14.56 B
Future 14.56 B 14.56 B 14.56 B
Edges 14.56 B Outputs
Node MJ Type
industry_locally_available_electricity 5.38 B Share
Reversed
36.94 %
63.06 %
Inputs Edges 14.56 B
100.0 %
Type MJ Node
Share
Reversed
14.56 B energy_distribution_coal_gas
Edges 14.56 B Outputs
Node MJ Type
industry_locally_available_electricity 5.38 B Share
Reversed
36.94 %
63.06 %
Inputs Edges 14.56 B
100.0 %
Type MJ Node
Share
Reversed
14.56 B energy_distribution_coal_gas
Method Label Present Future Unit
technical
electricity_output_capacity * number_of_units Installed electrical capacity 835.3 835.3 MW
electricity_output_conversion Electrical efficiency 36.9 36.9 %
full_load_hours Full load hours 1,789 1,789 hour / year
cost
total_investment_over_lifetime_per(:mw_electricity) Investment over lifetime per MW 750000 750000 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 10000 10000 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs 2087 2087 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 835835{class: "change"}MWe
heat_output_capacity 00{class: "change"}MWth
hydrogen_output_capacity 00{class: "change"}MW
free_co2_factor 00{class: "change"}
ccs_capture_rate --{class: "change"}
construction_time 2.52.5{class: "change"}
electrical_efficiency_when_using_coal --{class: "change"}
electrical_efficiency_when_using_wood_pellets --{class: "change"}
full_load_hours 1,7891,789{class: "change"}
households_supplied_per_unit --{class: "change"}
land_use_per_unit --{class: "change"}
takes_part_in_ets 11{class: "change"}yes=1 / no=0
technical_lifetime 3030{class: "change"}year
typical_input_capacity --{class: "change"}MWinput
output_capacity --{class: "change"}MW
input_efficiency --{class: "change"}
output_efficiency --{class: "change"}
cost
initial_investment 626.25 M626.25 M{class: "change"}euro / unit
ccs_investment 00{class: "change"}euro / unit
cost_of_installing 00{class: "change"}euro / unit
decommissioning_costs 00{class: "change"}euro / unit
fixed_operation_and_maintenance_costs_per_year 8,350 K8,350 K{class: "change"}euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 2,087.52,087.5{class: "change"}euro / full load hour
variable_operation_and_maintenance_costs_for_ccs_per_full_load_hour 00{class: "change"}euro / full load hour
fixed_costs_per_mw_input_capacity --{class: "change"}euro / MWinput
costs_per_mj --{class: "change"}
wacc 0.040.04{class: "change"}
profitability --{class: "change"}profitable / unprofitable / conditionally_profitable
profit_per_mwh_electricity --{class: "change"}eur/MWh
marginal_costs 40.5440.54{class: "change"}euro / MWh
max_consumption_price 40.5440.54{class: "change"}euro / MWh
capital_expenditures 34.44 M34.44 M{class: "change"}euro / unit / year
operating_expenses 12.08 M12.08 M{class: "change"}euro / unit / year
operating_expenses_including_fuel 68.91 M68.91 M{class: "change"}euro / unit / year
revenue 054.47 M{class: "change"}euro / unit / year
merit_order
merit_order_full_load_hours --{class: "change"}
merit_order_capacity_factor --{class: "change"}
merit_order_position --{class: "change"}
security_of_supply
availability 0.90.9{class: "change"}
part_load_operating_point --{class: "change"}
part_load_efficiency_penalty --{class: "change"}
forecasting_error --{class: "change"}
misc
demand_expected_value 14.56 B14.56 B{class: "change"}
excel_id --{class: "change"}
max_demand --{class: "change"}
Node Calculations Present Future Change Unit
demand
demand 14.56 B14.56 B{class: "change"}
preset_demand --{class: "change"}
demand_of_sustainable 00{class: "change"}
weighted_carrier_cost_per_mj 0.0030.003{class: "change"}
weighted_carrier_co2_per_mj 0.0930.093{class: "change"}
sustainability_share 00{class: "change"}
primary_demand 33.84 B33.84 B{class: "change"}
primary_demand_of_fossil 33.84 B33.84 B{class: "change"}
primary_demand_of_sustainable 00{class: "change"}
primary_demand_of_coal 33.84 B33.84 B{class: "change"}
technical
input_capacity 2,260.52,260.5{class: "change"}
electric_based_input_capacity 2,260.52,260.5{class: "change"}MWinput
heat_based_input_capacity --{class: "change"}MWinput
cooling_based_input_capacity --{class: "change"}MWinput
number_of_units 11{class: "change"}
costs_per_plant
total_costs_per(:plant) 103.35 M103.35 M{class: "change"}euro / plant
fixed_costs_per(:plant) 42.79 M42.79 M{class: "change"}
cost_of_capital_per(:plant) 13.57 M13.57 M{class: "change"}
depreciation_costs_per(:plant) 20.88 M20.88 M{class: "change"}
variable_costs_per(:plant) 60.56 M60.56 M{class: "change"}
fuel_costs_per(:plant) 36.72 M36.72 M{class: "change"}
co2_emissions_costs_per(:plant) 20.1 M20.1 M{class: "change"}
captured_biogenic_co2_costs_per(:plant) 00{class: "change"}
fixed_operation_and_maintenance_costs_per(:plant) 8,350 K8,350 K{class: "change"}
variable_operation_and_maintenance_costs_per(:plant) 3,735 K3,735 K{class: "change"}
total_initial_investment_per(:plant) 626.25 M626.25 M{class: "change"}
costs_per_node
total_costs_per(:node) 103.39 M103.39 M{class: "change"}
fixed_costs_per(:node) 42.81 M42.81 M{class: "change"}
cost_of_capital_per(:node) 13.57 M13.57 M{class: "change"}
depreciation_costs_per(:node) 20.88 M20.88 M{class: "change"}
variable_costs_per(:node) 60.58 M60.58 M{class: "change"}
fuel_costs_per(:node) 36.73 M36.73 M{class: "change"}
co2_emissions_costs_per(:node) 20.11 M20.11 M{class: "change"}
captured_biogenic_co2_costs_per(:node) 00{class: "change"}
fixed_operation_and_maintenance_costs_per(:node) 8,353 K8,353 K{class: "change"}
variable_operation_and_maintenance_costs_per(:node) 3,736 K3,736 K{class: "change"}
total_initial_investment_per(:node) 626.5 M626.5 M{class: "change"}
costs_per_mw_electricity
total_costs_per(:mw_electricity) 124 K124 K{class: "change"}
fixed_costs_per(:mw_electricity) 51,25051,250{class: "change"}
cost_of_capital_per(:mw_electricity) 16,25016,250{class: "change"}
depreciation_costs_per(:mw_electricity) 25,00025,000{class: "change"}
variable_costs_per(:mw_electricity) 72,521.372,521.3{class: "change"}
fuel_costs_per(:mw_electricity) 43,973.943,973.9{class: "change"}
co2_emissions_costs_per(:mw_electricity) 24,074.924,074.9{class: "change"}
captured_biogenic_co2_costs_per(:mw_electricity) 00{class: "change"}
fixed_operation_and_maintenance_costs_per(:mw_electricity) 10,00010,000{class: "change"}
variable_operation_and_maintenance_costs_per(:mw_electricity) 4,472.54,472.5{class: "change"}
total_initial_investment_per(:mw_electricity) 750 K750 K{class: "change"}
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 69.1869.18{class: "change"}
fixed_costs_per(:mwh_electricity) 28.6528.65{class: "change"}
cost_of_capital_per(:mwh_electricity) 9.089.08{class: "change"}
depreciation_costs_per(:mwh_electricity) 13.9713.97{class: "change"}
variable_costs_per(:mwh_electricity) 40.5440.54{class: "change"}
fuel_costs_per(:mwh_electricity) 24.5824.58{class: "change"}
co2_emissions_costs_per(:mwh_electricity) 13.4613.46{class: "change"}
captured_biogenic_co2_costs_per(:mwh_electricity) 00{class: "change"}
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 5.595.59{class: "change"}
variable_operation_and_maintenance_costs_per(:mwh_electricity) 2.52.5{class: "change"}
total_initial_investment_per(:mwh_electricity) 419.2419.2{class: "change"}
costs_per_mw_heat
total_costs_per(:mw_heat) 00{class: "change"}
fixed_costs_per(:mw_heat) 00{class: "change"}
cost_of_capital_per(:mw_heat) 00{class: "change"}
depreciation_costs_per(:mw_heat) 00{class: "change"}
variable_costs_per(:mw_heat) 00{class: "change"}
fuel_costs_per(:mw_heat) 00{class: "change"}
co2_emissions_costs_per(:mw_heat) 00{class: "change"}
captured_biogenic_co2_costs_per(:mw_heat) NaNNaN{class: "change"}
fixed_operation_and_maintenance_costs_per(:mw_heat) 00{class: "change"}
variable_operation_and_maintenance_costs_per(:mw_heat) 00{class: "change"}
total_initial_investment_per(:mw_heat) 00{class: "change"}
costs_per_mwh_heat
total_costs_per(:mwh_heat) 00{class: "change"}
fixed_costs_per(:mwh_heat) 00{class: "change"}
cost_of_capital_per(:mwh_heat) 00{class: "change"}
depreciation_costs_per(:mwh_heat) 00{class: "change"}
variable_costs_per(:mwh_heat) 00{class: "change"}
fuel_costs_per(:mwh_heat) 00{class: "change"}
co2_emissions_costs_per(:mwh_heat) 00{class: "change"}
captured_biogenic_co2_costs_per(:mwh_heat) NaNNaN{class: "change"}
fixed_operation_and_maintenance_costs_per(:mwh_heat) 00{class: "change"}
variable_operation_and_maintenance_costs_per(:mwh_heat) 00{class: "change"}
total_initial_investment_per(:mwh_heat) 00{class: "change"}