Present 92.96 B 92.96 B 92.96 B
Future 143.7 B 143.7 B 143.7 B
54.59%
Edges 92.96 B Outputs
Node MJ Type
energy_power_hv_network_electricity 42.76 B Flexible
Reversed
46.0 %
54.0 %
Inputs Edges 92.96 B
100.0 %
Type MJ Node
Share 92.96 B energy_distribution_coal
0.0 %
Type MJ Node
Share 0 energy_distribution_torrefied_biomass_pellets
Edges 143.7 B Outputs
Node MJ Type
energy_power_hv_network_electricity 66.1 B Flexible
Reversed
46.0 %
54.0 %
Inputs Edges 143.7 B
100.0 %
Type MJ Node
Share 143.7 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 2,329 2,329 MW
electricity_output_conversion Electrical efficiency 46.0 46.0 %
full_load_hours Full load hours 5,100 7,884 hour / year
cost
total_investment_over_lifetime_per(:mw_electricity) Investment over lifetime per MW 1400000 1400000 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 20000 20000 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs 1382 1382 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 40 40 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 3.53.5{:class=>"change"}
electrical_efficiency_when_using_coal --{:class=>"change"}
electrical_efficiency_when_using_wood_pellets --{:class=>"change"}
full_load_hours 5,1007,884{: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 4040{: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 1.12 B1.12 B{: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 16 M16 M{:class=>"change"}euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 1,382.51,382.5{: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 -conditionally_profitable{:class=>"change"}profitable / unprofitable / conditionally_profitable
profit_per_mwh_electricity --4.57{:class=>"change"}eur/MWh
marginal_costs 30.1430.14{:class=>"change"}euro / MWh
max_consumption_price 30.1430.14{:class=>"change"}euro / MWh
merit_order
merit_order_full_load_hours --{:class=>"change"}
merit_order_capacity_factor --{:class=>"change"}
merit_order_position -6{: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 --{:class=>"change"}
excel_id --{:class=>"change"}
max_demand --{:class=>"change"}
Node Calculations Present Future Change Unit
demand
demand 92.96 B143.7 B{:class=>"change"}
preset_demand 92.96 B92.96 B{:class=>"change"}
demand_of_sustainable 00{:class=>"change"}
weighted_carrier_cost_per_mj 0.0020.002{:class=>"change"}
weighted_carrier_co2_per_mj 0.0950.095{:class=>"change"}
sustainability_share 00{:class=>"change"}
final_demand 00{:class=>"change"}
primary_demand 92.96 B143.7 B{:class=>"change"}
primary_demand_of_fossil 92.96 B143.7 B{:class=>"change"}
primary_demand_of_sustainable 00{:class=>"change"}
primary_demand_of_coal 92.96 B143.7 B{:class=>"change"}
technical
input_capacity 1,739.11,739.1{:class=>"change"}
electric_based_input_capacity 1,739.11,739.1{:class=>"change"}MWinput
heat_based_input_capacity --{:class=>"change"}MWinput
cooling_based_input_capacity --{:class=>"change"}MWinput
number_of_units 2.912.91{:class=>"change"}
costs_per_plant
total_costs_per(:plant) 191.32 M258.44 M{:class=>"change"}euro / plant
fixed_costs_per(:plant) 68.36 M68.36 M{:class=>"change"}
cost_of_capital_per(:plant) 24.36 M24.36 M{:class=>"change"}
depreciation_costs_per(:plant) 28 M28 M{:class=>"change"}
variable_costs_per(:plant) 122.96 M190.08 M{:class=>"change"}
fuel_costs_per(:plant) 70.96 M109.69 M{:class=>"change"}
co2_emissions_costs_per(:plant) 44.95 M69.49 M{:class=>"change"}
captured_biogenic_co2_costs_per(:plant) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:plant) 16 M16 M{:class=>"change"}
variable_operation_and_maintenance_costs_per(:plant) 7,051 K10.9 M{:class=>"change"}
total_initial_investment_per(:plant) 1.12 B1.12 B{:class=>"change"}
costs_per_node
total_costs_per(:node) 556.99 M752.4 M{:class=>"change"}
fixed_costs_per(:node) 199.02 M199.02 M{:class=>"change"}
cost_of_capital_per(:node) 70.92 M70.92 M{:class=>"change"}
depreciation_costs_per(:node) 81.52 M81.52 M{:class=>"change"}
variable_costs_per(:node) 357.97 M553.39 M{:class=>"change"}
fuel_costs_per(:node) 206.57 M319.34 M{:class=>"change"}
co2_emissions_costs_per(:node) 130.87 M202.31 M{:class=>"change"}
captured_biogenic_co2_costs_per(:node) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:node) 46.58 M46.58 M{:class=>"change"}
variable_operation_and_maintenance_costs_per(:node) 20.53 M31.73 M{:class=>"change"}
total_initial_investment_per(:node) 3.26 B3.26 B{:class=>"change"}
costs_per_mw_electricity
total_costs_per(:mw_electricity) 239 K323 K{:class=>"change"}
fixed_costs_per(:mw_electricity) 85,45085,450{:class=>"change"}
cost_of_capital_per(:mw_electricity) 30,45030,450{:class=>"change"}
depreciation_costs_per(:mw_electricity) 35,00035,000{:class=>"change"}
variable_costs_per(:mw_electricity) 154 K238 K{:class=>"change"}
fuel_costs_per(:mw_electricity) 88,695.6137 K{:class=>"change"}
co2_emissions_costs_per(:mw_electricity) 56,19286,866.2{:class=>"change"}
captured_biogenic_co2_costs_per(:mw_electricity) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mw_electricity) 20,00020,000{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_electricity) 8,813.413,624.5{:class=>"change"}
total_initial_investment_per(:mw_electricity) 1,400 K1,400 K{:class=>"change"}
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 46.8940.98{:class=>"change"}
fixed_costs_per(:mwh_electricity) 16.7510.84{:class=>"change"}
cost_of_capital_per(:mwh_electricity) 5.973.86{:class=>"change"}
depreciation_costs_per(:mwh_electricity) 6.864.44{:class=>"change"}
variable_costs_per(:mwh_electricity) 30.1430.14{:class=>"change"}
fuel_costs_per(:mwh_electricity) 17.3917.39{:class=>"change"}
co2_emissions_costs_per(:mwh_electricity) 11.0211.02{:class=>"change"}
captured_biogenic_co2_costs_per(:mwh_electricity) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 3.922.54{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_electricity) 1.731.73{:class=>"change"}
total_initial_investment_per(:mwh_electricity) 274.5177.6{: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"}