Present 194.09 B 194.09 B 194.09 B
Future 341.57 B 341.57 B 341.57 B
75.98%
Edges 194.09 B Outputs
Node MJ Type
energy_power_hv_network_electricity 116.46 B Flexible
Reversed
60.0 %
40.0 %
Inputs Edges 194.09 B
100.0 %
Type MJ Node
Share 194.09 B energy_national_gas_network_natural_gas
Edges 341.57 B Outputs
Node MJ Type
energy_power_hv_network_electricity 204.94 B Flexible
Reversed
60.0 %
40.0 %
Inputs Edges 341.57 B
100.0 %
Type MJ Node
Share 341.57 B energy_national_gas_network_natural_gas
Method Label Present Future Unit
technical
electricity_output_capacity * number_of_units Installed electrical capacity 7,402.5 7,402.5 MW
electricity_output_conversion Electrical efficiency 60.0 60.0 %
full_load_hours Full load hours 4,370 7,690.4 hour / year
cost
total_investment_over_lifetime_per(:mw_electricity) Investment over lifetime per MW 749425 749425 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 11333 11333 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs 1287 1287 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 800800{: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 4,3707,690.4{:class=>"change"}
households_supplied_per_unit --{:class=>"change"}
land_use_per_unit 0.110.11{: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 599.54 M599.54 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 9,067 K9,067 K{:class=>"change"}euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 1,2871,287{: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 -conditionally_profitable{:class=>"change"}profitable / unprofitable / conditionally_profitable
profit_per_mwh_electricity --0.627{:class=>"change"}eur/MWh
marginal_costs 30.3530.35{:class=>"change"}euro / MWh
max_consumption_price 30.3530.35{:class=>"change"}euro / MWh
merit_order
merit_order_full_load_hours --{:class=>"change"}
merit_order_capacity_factor --{:class=>"change"}
merit_order_position -7{:class=>"change"}
security_of_supply
availability 0.90.9{:class=>"change"}
part_load_operating_point 0.70.7{:class=>"change"}
part_load_efficiency_penalty 0.0460.046{:class=>"change"}
forecasting_error 00{:class=>"change"}
misc
demand_expected_value --{:class=>"change"}
excel_id --{:class=>"change"}
max_demand --{:class=>"change"}
Node Calculations Present Future Change Unit
demand
demand 194.09 B341.57 B{:class=>"change"}
preset_demand 194.09 B194.09 B{:class=>"change"}
demand_of_sustainable 00{:class=>"change"}
weighted_carrier_cost_per_mj 0.0040.004{:class=>"change"}
weighted_carrier_co2_per_mj 0.0560.056{:class=>"change"}
sustainability_share 0.0050.005{:class=>"change"}
final_demand 00{:class=>"change"}
primary_demand 196.16 B344.79 B{:class=>"change"}
primary_demand_of_fossil 195.26 B343.21 B{:class=>"change"}
primary_demand_of_sustainable 898.08 M1.58 B{:class=>"change"}
primary_demand_of_biogas 893.09 M1.57 B{:class=>"change"}
primary_demand_of_lng 2.85 B5.02 B{:class=>"change"}
primary_demand_of_natural_gas 192.41 B338.2 B{:class=>"change"}
technical
input_capacity 1,333.31,333.3{:class=>"change"}
electric_based_input_capacity 1,333.31,333.3{:class=>"change"}MWinput
heat_based_input_capacity --{:class=>"change"}MWinput
cooling_based_input_capacity --{:class=>"change"}MWinput
number_of_units 9.259.25{:class=>"change"}
costs_per_plant
total_costs_per(:plant) 148.14 M228.75 M{:class=>"change"}euro / plant
fixed_costs_per(:plant) 42.04 M42.04 M{:class=>"change"}
cost_of_capital_per(:plant) 12.99 M12.99 M{:class=>"change"}
depreciation_costs_per(:plant) 19.98 M19.98 M{:class=>"change"}
variable_costs_per(:plant) 106.1 M186.71 M{:class=>"change"}
fuel_costs_per(:plant) 82.9 M145.88 M{:class=>"change"}
co2_emissions_costs_per(:plant) 17.58 M30.93 M{:class=>"change"}
captured_biogenic_co2_costs_per(:plant) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:plant) 9,067 K9,067 K{:class=>"change"}
variable_operation_and_maintenance_costs_per(:plant) 5,624 K9,898 K{:class=>"change"}
total_initial_investment_per(:plant) 599.54 M599.54 M{:class=>"change"}
costs_per_node
total_costs_per(:node) 1.37 B2.12 B{:class=>"change"}
fixed_costs_per(:node) 389.01 M389.01 M{:class=>"change"}
cost_of_capital_per(:node) 120.2 M120.2 M{:class=>"change"}
depreciation_costs_per(:node) 184.92 M184.92 M{:class=>"change"}
variable_costs_per(:node) 981.71 M1.73 B{:class=>"change"}
fuel_costs_per(:node) 767.04 M1.35 B{:class=>"change"}
co2_emissions_costs_per(:node) 162.63 M286.2 M{:class=>"change"}
captured_biogenic_co2_costs_per(:node) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:node) 83.9 M83.9 M{:class=>"change"}
variable_operation_and_maintenance_costs_per(:node) 52.04 M91.58 M{:class=>"change"}
total_initial_investment_per(:node) 5.55 B5.55 B{:class=>"change"}
costs_per_mw_electricity
total_costs_per(:mw_electricity) 185 K286 K{:class=>"change"}
fixed_costs_per(:mw_electricity) 52,551.752,551.7{:class=>"change"}
cost_of_capital_per(:mw_electricity) 16,237.516,237.5{:class=>"change"}
depreciation_costs_per(:mw_electricity) 24,980.824,980.8{:class=>"change"}
variable_costs_per(:mw_electricity) 133 K233 K{:class=>"change"}
fuel_costs_per(:mw_electricity) 104 K182 K{:class=>"change"}
co2_emissions_costs_per(:mw_electricity) 21,969.338,662{:class=>"change"}
captured_biogenic_co2_costs_per(:mw_electricity) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mw_electricity) 11,333.311,333.3{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_electricity) 7,030.212,372{:class=>"change"}
total_initial_investment_per(:mw_electricity) 749 K749 K{:class=>"change"}
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 42.3737.18{:class=>"change"}
fixed_costs_per(:mwh_electricity) 12.036.83{:class=>"change"}
cost_of_capital_per(:mwh_electricity) 3.722.11{:class=>"change"}
depreciation_costs_per(:mwh_electricity) 5.723.25{:class=>"change"}
variable_costs_per(:mwh_electricity) 30.3530.35{:class=>"change"}
fuel_costs_per(:mwh_electricity) 23.7123.71{:class=>"change"}
co2_emissions_costs_per(:mwh_electricity) 5.035.03{:class=>"change"}
captured_biogenic_co2_costs_per(:mwh_electricity) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 2.591.47{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_electricity) 1.611.61{:class=>"change"}
total_initial_investment_per(:mwh_electricity) 171.597.45{: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"}