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 835 835 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 1,789 1,789 0%
households_supplied_per_unit - -
land_use_per_unit - -
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 626.25 M 626.25 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 8,350 K 8,350 K 0% euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 2,087.5 2,087.5 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 40.54 40.54 0% euro / MWh
max_consumption_price 40.54 40.54 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 0 0
misc
demand_expected_value 14.56 B 14.56 B 0%
excel_id - -
max_demand - -
Node Calculations Present Future Change Unit
demand
demand 14.56 B 14.56 B 0%
preset_demand - -
demand_of_sustainable 0 0
weighted_carrier_cost_per_mj 0.003 0.003 0%
weighted_carrier_co2_per_mj 0.093 0.093 0%
sustainability_share 0 0
final_demand 0 0
primary_demand 33.84 B 33.84 B 0%
primary_demand_of_fossil 33.84 B 33.84 B 0%
primary_demand_of_sustainable 0 0
primary_demand_of_coal 33.84 B 33.84 B 0%
technical
input_capacity 2,260.5 2,260.5 0%
electric_based_input_capacity 2,260.5 2,260.5 0% MWinput
heat_based_input_capacity - - MWinput
cooling_based_input_capacity - - MWinput
number_of_units 1 1 0%
costs_per_plant
total_costs_per(:plant) 103.35 M 103.35 M 0% euro / plant
fixed_costs_per(:plant) 42.79 M 42.79 M 0%
cost_of_capital_per(:plant) 13.57 M 13.57 M 0%
depreciation_costs_per(:plant) 20.88 M 20.88 M 0%
variable_costs_per(:plant) 60.56 M 60.56 M 0%
fuel_costs_per(:plant) 36.72 M 36.72 M 0%
co2_emissions_costs_per(:plant) 20.1 M 20.1 M 0%
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 8,350 K 8,350 K 0%
variable_operation_and_maintenance_costs_per(:plant) 3,735 K 3,735 K 0%
total_initial_investment_per(:plant) 626.25 M 626.25 M 0%
costs_per_node
total_costs_per(:node) 103.39 M 103.39 M 0%
fixed_costs_per(:node) 42.81 M 42.81 M 0%
cost_of_capital_per(:node) 13.57 M 13.57 M 0%
depreciation_costs_per(:node) 20.88 M 20.88 M 0%
variable_costs_per(:node) 60.58 M 60.58 M 0%
fuel_costs_per(:node) 36.73 M 36.73 M 0%
co2_emissions_costs_per(:node) 20.11 M 20.11 M 0%
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 8,353 K 8,353 K 0%
variable_operation_and_maintenance_costs_per(:node) 3,736 K 3,736 K 0%
total_initial_investment_per(:node) 626.5 M 626.5 M 0%
costs_per_mw_electricity
total_costs_per(:mw_electricity) 124 K 124 K 0%
fixed_costs_per(:mw_electricity) 51,250 51,250 0%
cost_of_capital_per(:mw_electricity) 16,250 16,250 0%
depreciation_costs_per(:mw_electricity) 25,000 25,000 0%
variable_costs_per(:mw_electricity) 72,521.3 72,521.3 0%
fuel_costs_per(:mw_electricity) 43,973.9 43,973.9 0%
co2_emissions_costs_per(:mw_electricity) 24,074.9 24,074.9 0%
captured_biogenic_co2_costs_per(:mw_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mw_electricity) 10,000 10,000 0%
variable_operation_and_maintenance_costs_per(:mw_electricity) 4,472.5 4,472.5 0%
total_initial_investment_per(:mw_electricity) 750 K 750 K 0%
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 69.18 69.18 0%
fixed_costs_per(:mwh_electricity) 28.65 28.65 0%
cost_of_capital_per(:mwh_electricity) 9.08 9.08 0%
depreciation_costs_per(:mwh_electricity) 13.97 13.97 0%
variable_costs_per(:mwh_electricity) 40.54 40.54 0%
fuel_costs_per(:mwh_electricity) 24.58 24.58 0%
co2_emissions_costs_per(:mwh_electricity) 13.46 13.46 0%
captured_biogenic_co2_costs_per(:mwh_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 5.59 5.59 0%
variable_operation_and_maintenance_costs_per(:mwh_electricity) 2.5 2.5 0%
total_initial_investment_per(:mwh_electricity) 419.2 419.2 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) 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