Present 17.34 B 17.34 B 17.34 B
Future 17.34 B 17.34 B 17.34 B
Edges 17.34 B Outputs
Node MJ Type
industry_locally_available_electricity 6.58 B Share
Reversed
37.93 %
62.07 %
Inputs Edges 17.34 B
100.0 %
Type MJ Node
Share
Reversed
17.34 B energy_distribution_coal_gas
Edges 17.34 B Outputs
Node MJ Type
industry_locally_available_electricity 6.58 B Share
Reversed
37.93 %
62.07 %
Inputs Edges 17.34 B
100.0 %
Type MJ Node
Share
Reversed
17.34 B energy_distribution_coal_gas
Method Label Present Future Unit
technical
electricity_output_capacity * number_of_units Installed electrical capacity 835 835 MW
electricity_output_conversion Electrical efficiency 37.9 37.9 %
full_load_hours Full load hours 2,188 2,188 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 2,1882,188{: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 27.4727.47{:class=>"change"}euro / MWh
max_consumption_price 27.4727.47{:class=>"change"}euro / MWh
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 00{:class=>"change"}
misc
demand_expected_value 17.34 B17.34 B{:class=>"change"}
excel_id --{:class=>"change"}
max_demand --{:class=>"change"}
Node Calculations Present Future Change Unit
demand
demand 17.34 B17.34 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"}
final_demand 00{:class=>"change"}
primary_demand 37.46 B37.46 B{:class=>"change"}
primary_demand_of_fossil 37.46 B37.46 B{:class=>"change"}
primary_demand_of_sustainable 00{:class=>"change"}
primary_demand_of_coal 37.46 B37.46 B{:class=>"change"}
technical
input_capacity 2,201.52,201.5{:class=>"change"}
electric_based_input_capacity 2,201.52,201.5{: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) 92.98 M92.98 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) 50.18 M50.18 M{:class=>"change"}
fuel_costs_per(:plant) 43.74 M43.74 M{:class=>"change"}
co2_emissions_costs_per(:plant) 1,880 K1,880 K{: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) 4,567 K4,567 K{:class=>"change"}
total_initial_investment_per(:plant) 626.25 M626.25 M{:class=>"change"}
costs_per_node
total_costs_per(:node) 92.98 M92.98 M{:class=>"change"}
fixed_costs_per(:node) 42.79 M42.79 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) 50.18 M50.18 M{:class=>"change"}
fuel_costs_per(:node) 43.74 M43.74 M{:class=>"change"}
co2_emissions_costs_per(:node) 1,880 K1,880 K{:class=>"change"}
captured_biogenic_co2_costs_per(:node) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:node) 8,350 K8,350 K{:class=>"change"}
variable_operation_and_maintenance_costs_per(:node) 4,568 K4,568 K{:class=>"change"}
total_initial_investment_per(:node) 626.26 M626.26 M{:class=>"change"}
costs_per_mw_electricity
total_costs_per(:mw_electricity) 111 K111 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) 60,100.160,100.1{:class=>"change"}
fuel_costs_per(:mw_electricity) 52,378.152,378.1{:class=>"change"}
co2_emissions_costs_per(:mw_electricity) 2,2522,252{: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) 5,4705,470{:class=>"change"}
total_initial_investment_per(:mw_electricity) 750 K750 K{:class=>"change"}
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 50.8950.89{:class=>"change"}
fixed_costs_per(:mwh_electricity) 23.4223.42{:class=>"change"}
cost_of_capital_per(:mwh_electricity) 7.437.43{:class=>"change"}
depreciation_costs_per(:mwh_electricity) 11.4311.43{:class=>"change"}
variable_costs_per(:mwh_electricity) 27.4727.47{:class=>"change"}
fuel_costs_per(:mwh_electricity) 23.9423.94{:class=>"change"}
co2_emissions_costs_per(:mwh_electricity) 1.031.03{:class=>"change"}
captured_biogenic_co2_costs_per(:mwh_electricity) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 4.574.57{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_electricity) 2.52.5{:class=>"change"}
total_initial_investment_per(:mwh_electricity) 342.8342.8{: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"}