Present 36.09 B 36.09 B 36.09 B
Future 0 0 0
-100%
Edges 36.09 B Outputs
Node MJ Type
energy_power_hv_network_electricity 14.43 B Flexible
Reversed
40.0 %
60.0 %
Inputs Edges 36.09 B
100.0 %
Type MJ Node
Share 36.09 B energy_national_gas_network_natural_gas
Edges 0 Outputs
Node MJ Type
energy_power_hv_network_electricity 0 Flexible
Reversed
40.0 %
60.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_national_gas_network_natural_gas
Method Label Present Future Unit
technical
electricity_output_capacity * number_of_units Installed electrical capacity 2,526.4 2,526.4 MW
electricity_output_conversion Electrical efficiency 40.0 40.0 %
full_load_hours Full load hours 1,587 0 hour / year
cost
total_investment_over_lifetime_per(:mw_electricity) Investment over lifetime per MW 396000 396000 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 1707 1707 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs 1584 1584 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 1,5870{:class=>"change"}
households_supplied_per_unit --{:class=>"change"}
land_use_per_unit 0.30.3{: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 316.8 M316.8 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 1,366 K1,366 K{:class=>"change"}euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 1,5841,584{: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 -unprofitable{:class=>"change"}profitable / unprofitable / conditionally_profitable
profit_per_mwh_electricity --{:class=>"change"}eur/MWh
marginal_costs 45.0945.09{:class=>"change"}euro / MWh
max_consumption_price 45.0945.09{:class=>"change"}euro / MWh
merit_order
merit_order_full_load_hours --{:class=>"change"}
merit_order_capacity_factor --{:class=>"change"}
merit_order_position -13{:class=>"change"}
security_of_supply
availability 0.90.9{:class=>"change"}
part_load_operating_point 0.70.7{:class=>"change"}
part_load_efficiency_penalty 0.040.04{: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 36.09 B0{:class=>"change"}
preset_demand 36.09 B36.09 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 36.47 B0{:class=>"change"}
primary_demand_of_fossil 36.3 B0{:class=>"change"}
primary_demand_of_sustainable 166.97 M0{:class=>"change"}
primary_demand_of_biogas 166.04 M0{:class=>"change"}
primary_demand_of_lng 530.48 M0{:class=>"change"}
primary_demand_of_natural_gas 35.77 B0{:class=>"change"}
technical
input_capacity 2,0002,000{:class=>"change"}
electric_based_input_capacity 2,0002,000{:class=>"change"}MWinput
heat_based_input_capacity --{:class=>"change"}MWinput
cooling_based_input_capacity --{:class=>"change"}MWinput
number_of_units 3.163.16{:class=>"change"}
costs_per_plant
total_costs_per(:plant) 76.03 M18.79 M{:class=>"change"}euro / plant
fixed_costs_per(:plant) 18.79 M18.79 M{:class=>"change"}
cost_of_capital_per(:plant) 6,864 K6,864 K{:class=>"change"}
depreciation_costs_per(:plant) 10.56 M10.56 M{:class=>"change"}
variable_costs_per(:plant) 57.24 M0{:class=>"change"}
fuel_costs_per(:plant) 45.16 M0{:class=>"change"}
co2_emissions_costs_per(:plant) 9,574 K0{:class=>"change"}
captured_biogenic_co2_costs_per(:plant) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:plant) 1,366 K1,366 K{:class=>"change"}
variable_operation_and_maintenance_costs_per(:plant) 2,514 K0{:class=>"change"}
total_initial_investment_per(:plant) 316.8 M316.8 M{:class=>"change"}
costs_per_node
total_costs_per(:node) 240.12 M59.34 M{:class=>"change"}
fixed_costs_per(:node) 59.34 M59.34 M{:class=>"change"}
cost_of_capital_per(:node) 21.68 M21.68 M{:class=>"change"}
depreciation_costs_per(:node) 33.35 M33.35 M{:class=>"change"}
variable_costs_per(:node) 180.78 M0{:class=>"change"}
fuel_costs_per(:node) 142.61 M0{:class=>"change"}
co2_emissions_costs_per(:node) 30.24 M0{:class=>"change"}
captured_biogenic_co2_costs_per(:node) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:node) 4,313 K4,313 K{:class=>"change"}
variable_operation_and_maintenance_costs_per(:node) 7,939 K0{:class=>"change"}
total_initial_investment_per(:node) 1 B1 B{:class=>"change"}
costs_per_mw_electricity
total_costs_per(:mw_electricity) 95,042.223,487{:class=>"change"}
fixed_costs_per(:mw_electricity) 23,48723,487{:class=>"change"}
cost_of_capital_per(:mw_electricity) 8,5808,580{:class=>"change"}
depreciation_costs_per(:mw_electricity) 13,20013,200{:class=>"change"}
variable_costs_per(:mw_electricity) 71,555.20{:class=>"change"}
fuel_costs_per(:mw_electricity) 56,445.40{:class=>"change"}
co2_emissions_costs_per(:mw_electricity) 11,967.50{:class=>"change"}
captured_biogenic_co2_costs_per(:mw_electricity) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mw_electricity) 1,7071,707{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_electricity) 3,142.30{:class=>"change"}
total_initial_investment_per(:mw_electricity) 396 K396 K{:class=>"change"}
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 59.890{:class=>"change"}
fixed_costs_per(:mwh_electricity) 14.80{:class=>"change"}
cost_of_capital_per(:mwh_electricity) 5.410{:class=>"change"}
depreciation_costs_per(:mwh_electricity) 8.320{:class=>"change"}
variable_costs_per(:mwh_electricity) 45.09NaN{:class=>"change"}
fuel_costs_per(:mwh_electricity) 35.57NaN{:class=>"change"}
co2_emissions_costs_per(:mwh_electricity) 7.54NaN{:class=>"change"}
captured_biogenic_co2_costs_per(:mwh_electricity) 0NaN{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 1.080{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_electricity) 1.98NaN{:class=>"change"}
total_initial_investment_per(:mwh_electricity) 249.50{: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) 0NaN{:class=>"change"}
fuel_costs_per(:mw_heat) 0NaN{:class=>"change"}
co2_emissions_costs_per(:mw_heat) 0NaN{: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) 0NaN{: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) 0NaN{:class=>"change"}
fuel_costs_per(:mwh_heat) 0NaN{:class=>"change"}
co2_emissions_costs_per(:mwh_heat) 0NaN{: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) 0NaN{:class=>"change"}
total_initial_investment_per(:mwh_heat) 00{:class=>"change"}