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 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 2,188 2,188 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 27.47 27.47 0% euro / MWh
max_consumption_price 27.47 27.47 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 17.34 B 17.34 B 0%
excel_id - -
max_demand - -
Node Calculations Present Future Change Unit
demand
demand 17.34 B 17.34 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 37.46 B 37.46 B 0%
primary_demand_of_fossil 37.46 B 37.46 B 0%
primary_demand_of_sustainable 0 0
primary_demand_of_coal 37.46 B 37.46 B 0%
technical
input_capacity 2,201.5 2,201.5 0%
electric_based_input_capacity 2,201.5 2,201.5 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) 92.98 M 92.98 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) 50.18 M 50.18 M 0%
fuel_costs_per(:plant) 43.74 M 43.74 M 0%
co2_emissions_costs_per(:plant) 1,880 K 1,880 K 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) 4,567 K 4,567 K 0%
total_initial_investment_per(:plant) 626.25 M 626.25 M 0%
costs_per_node
total_costs_per(:node) 92.98 M 92.98 M 0%
fixed_costs_per(:node) 42.79 M 42.79 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) 50.18 M 50.18 M 0%
fuel_costs_per(:node) 43.74 M 43.74 M 0%
co2_emissions_costs_per(:node) 1,880 K 1,880 K 0%
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 8,350 K 8,350 K 0%
variable_operation_and_maintenance_costs_per(:node) 4,568 K 4,568 K 0%
total_initial_investment_per(:node) 626.26 M 626.26 M 0%
costs_per_mw_electricity
total_costs_per(:mw_electricity) 111 K 111 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) 60,100.1 60,100.1 0%
fuel_costs_per(:mw_electricity) 52,378.1 52,378.1 0%
co2_emissions_costs_per(:mw_electricity) 2,252 2,252 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) 5,470 5,470 0%
total_initial_investment_per(:mw_electricity) 750 K 750 K 0%
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 50.89 50.89 0%
fixed_costs_per(:mwh_electricity) 23.42 23.42 0%
cost_of_capital_per(:mwh_electricity) 7.43 7.43 0%
depreciation_costs_per(:mwh_electricity) 11.43 11.43 0%
variable_costs_per(:mwh_electricity) 27.47 27.47 0%
fuel_costs_per(:mwh_electricity) 23.94 23.94 0%
co2_emissions_costs_per(:mwh_electricity) 1.03 1.03 0%
captured_biogenic_co2_costs_per(:mwh_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 4.57 4.57 0%
variable_operation_and_maintenance_costs_per(:mwh_electricity) 2.5 2.5 0%
total_initial_investment_per(:mwh_electricity) 342.8 342.8 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