Present 96.71 B 96.71 B 96.71 B
Future 308.17 B 308.17 B 308.17 B
218.7%
Edges 96.71 B Outputs
Node MJ Type
energy_power_hv_network_electricity 58.03 B Flexible
Reversed
60.0 %
40.0 %
Inputs Edges 96.71 B
100.0 %
Type MJ Node
Share 96.71 B energy_national_gas_network_natural_gas
Edges 308.17 B Outputs
Node MJ Type
energy_power_hv_network_electricity 184.9 B Flexible
Reversed
60.0 %
40.0 %
Inputs Edges 308.17 B
100.0 %
Type MJ Node
Share 308.17 B energy_national_gas_network_natural_gas
Method Label Present Future Unit
technical
electricity_output_capacity * number_of_units Installed electrical capacity 8,265.7 8,265.7 MW
electricity_output_conversion Electrical efficiency 60.0 60.0 %
full_load_hours Full load hours 1,950 6,213.9 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 800 800 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 1,950 6,213.9 218%
households_supplied_per_unit - -
land_use_per_unit 0.11 0.11 0%
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 599.54 M 599.54 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 9,067 K 9,067 K 0% euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 1,287 1,287 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 - -7.36 eur/MWh
marginal_costs 32.68 32.68 0% euro / MWh
max_consumption_price 32.68 32.68 0% euro / MWh
merit_order
merit_order_full_load_hours - -
merit_order_capacity_factor - -
merit_order_position - 10
security_of_supply
availability 0.9 0.9 0%
part_load_operating_point 0.7 0.7 0%
part_load_efficiency_penalty 0.046 0.046 0%
forecasting_error 0 0
misc
demand_expected_value - -
excel_id - -
max_demand - -
Node Calculations Present Future Change Unit
demand
demand 96.71 B 308.17 B 218%
preset_demand 96.71 B 96.71 B 0%
demand_of_sustainable 0 0
weighted_carrier_cost_per_mj 0.005 0.005 0%
weighted_carrier_co2_per_mj 0.056 0.056 0%
sustainability_share 0.003 0.003 0%
final_demand 0 0
primary_demand 98.18 B 312.87 B 218%
primary_demand_of_fossil 97.84 B 311.78 B 218%
primary_demand_of_sustainable 342.47 M 1.09 B 218%
primary_demand_of_biogas 339.38 M 1.08 B 218%
primary_demand_of_lng 1.66 B 5.29 B 218%
primary_demand_of_natural_gas 96.18 B 306.5 B 218%
technical
input_capacity 1,333.3 1,333.3 0%
electric_based_input_capacity 1,333.3 1,333.3 0% MWinput
heat_based_input_capacity - - MWinput
cooling_based_input_capacity - - MWinput
number_of_units 10.33 10.33 0%
costs_per_plant
total_costs_per(:plant) 93.03 M 204.52 M 119% euro / plant
fixed_costs_per(:plant) 42.04 M 42.04 M 0%
cost_of_capital_per(:plant) 12.99 M 12.99 M 0%
depreciation_costs_per(:plant) 19.98 M 19.98 M 0%
variable_costs_per(:plant) 50.99 M 162.48 M 218%
fuel_costs_per(:plant) 47.86 M 152.51 M 218%
co2_emissions_costs_per(:plant) 617 K 1,965 K 218%
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 9,067 K 9,067 K 0%
variable_operation_and_maintenance_costs_per(:plant) 2,510 K 7,997 K 218%
total_initial_investment_per(:plant) 599.54 M 599.54 M 0%
costs_per_node
total_costs_per(:node) 961.18 M 2.11 B 119%
fixed_costs_per(:node) 434.38 M 434.38 M 0%
cost_of_capital_per(:node) 134.21 M 134.21 M 0%
depreciation_costs_per(:node) 206.48 M 206.48 M 0%
variable_costs_per(:node) 526.81 M 1.68 B 218%
fuel_costs_per(:node) 494.51 M 1.58 B 218%
co2_emissions_costs_per(:node) 6,371 K 20.3 M 218%
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 93.68 M 93.68 M 0%
variable_operation_and_maintenance_costs_per(:node) 25.93 M 82.63 M 218%
total_initial_investment_per(:node) 6.19 B 6.19 B 0%
costs_per_mw_electricity
total_costs_per(:mw_electricity) 116 K 256 K 119%
fixed_costs_per(:mw_electricity) 52,551.7 52,551.7 0%
cost_of_capital_per(:mw_electricity) 16,237.5 16,237.5 0%
depreciation_costs_per(:mw_electricity) 24,980.8 24,980.8 0%
variable_costs_per(:mw_electricity) 63,734 203 K 218%
fuel_costs_per(:mw_electricity) 59,826.2 191 K 218%
co2_emissions_costs_per(:mw_electricity) 770.7 2,456 218%
captured_biogenic_co2_costs_per(:mw_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mw_electricity) 11,333.3 11,333.3 0%
variable_operation_and_maintenance_costs_per(:mw_electricity) 3,137.1 9,996.6 218%
total_initial_investment_per(:mw_electricity) 749 K 749 K 0%
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 59.63 41.14 -31%
fixed_costs_per(:mwh_electricity) 26.95 8.46 -68%
cost_of_capital_per(:mwh_electricity) 8.33 2.61 -68%
depreciation_costs_per(:mwh_electricity) 12.81 4.02 -68%
variable_costs_per(:mwh_electricity) 32.68 32.68 0%
fuel_costs_per(:mwh_electricity) 30.68 30.68 0%
co2_emissions_costs_per(:mwh_electricity) 0.395 0.395 0%
captured_biogenic_co2_costs_per(:mwh_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 5.81 1.82 -68%
variable_operation_and_maintenance_costs_per(:mwh_electricity) 1.61 1.61 0%
total_initial_investment_per(:mwh_electricity) 384.3 120.6 -68%
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