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 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 1,9506,213.9{:class=>"change"}
households_supplied_per_unit --{:class=>"change"}
land_use_per_unit 0.110.11{: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 599.54 M599.54 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 9,067 K9,067 K{:class=>"change"}euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 1,2871,287{: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 --7.36{:class=>"change"}eur/MWh
marginal_costs 32.6832.68{:class=>"change"}euro / MWh
max_consumption_price 32.6832.68{:class=>"change"}euro / MWh
merit_order
merit_order_full_load_hours --{:class=>"change"}
merit_order_capacity_factor --{:class=>"change"}
merit_order_position -10{:class=>"change"}
security_of_supply
availability 0.90.9{:class=>"change"}
part_load_operating_point 0.70.7{:class=>"change"}
part_load_efficiency_penalty 0.0460.046{: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 96.71 B308.17 B{:class=>"change"}
preset_demand 96.71 B96.71 B{:class=>"change"}
demand_of_sustainable 00{:class=>"change"}
weighted_carrier_cost_per_mj 0.0050.005{:class=>"change"}
weighted_carrier_co2_per_mj 0.0560.056{:class=>"change"}
sustainability_share 0.0030.003{:class=>"change"}
final_demand 00{:class=>"change"}
primary_demand 98.18 B312.87 B{:class=>"change"}
primary_demand_of_fossil 97.84 B311.78 B{:class=>"change"}
primary_demand_of_sustainable 342.47 M1.09 B{:class=>"change"}
primary_demand_of_biogas 339.38 M1.08 B{:class=>"change"}
primary_demand_of_lng 1.66 B5.29 B{:class=>"change"}
primary_demand_of_natural_gas 96.18 B306.5 B{:class=>"change"}
technical
input_capacity 1,333.31,333.3{:class=>"change"}
electric_based_input_capacity 1,333.31,333.3{:class=>"change"}MWinput
heat_based_input_capacity --{:class=>"change"}MWinput
cooling_based_input_capacity --{:class=>"change"}MWinput
number_of_units 10.3310.33{:class=>"change"}
costs_per_plant
total_costs_per(:plant) 93.03 M204.52 M{:class=>"change"}euro / plant
fixed_costs_per(:plant) 42.04 M42.04 M{:class=>"change"}
cost_of_capital_per(:plant) 12.99 M12.99 M{:class=>"change"}
depreciation_costs_per(:plant) 19.98 M19.98 M{:class=>"change"}
variable_costs_per(:plant) 50.99 M162.48 M{:class=>"change"}
fuel_costs_per(:plant) 47.86 M152.51 M{:class=>"change"}
co2_emissions_costs_per(:plant) 617 K1,965 K{:class=>"change"}
captured_biogenic_co2_costs_per(:plant) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:plant) 9,067 K9,067 K{:class=>"change"}
variable_operation_and_maintenance_costs_per(:plant) 2,510 K7,997 K{:class=>"change"}
total_initial_investment_per(:plant) 599.54 M599.54 M{:class=>"change"}
costs_per_node
total_costs_per(:node) 961.18 M2.11 B{:class=>"change"}
fixed_costs_per(:node) 434.38 M434.38 M{:class=>"change"}
cost_of_capital_per(:node) 134.21 M134.21 M{:class=>"change"}
depreciation_costs_per(:node) 206.48 M206.48 M{:class=>"change"}
variable_costs_per(:node) 526.81 M1.68 B{:class=>"change"}
fuel_costs_per(:node) 494.51 M1.58 B{:class=>"change"}
co2_emissions_costs_per(:node) 6,371 K20.3 M{:class=>"change"}
captured_biogenic_co2_costs_per(:node) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:node) 93.68 M93.68 M{:class=>"change"}
variable_operation_and_maintenance_costs_per(:node) 25.93 M82.63 M{:class=>"change"}
total_initial_investment_per(:node) 6.19 B6.19 B{:class=>"change"}
costs_per_mw_electricity
total_costs_per(:mw_electricity) 116 K256 K{:class=>"change"}
fixed_costs_per(:mw_electricity) 52,551.752,551.7{:class=>"change"}
cost_of_capital_per(:mw_electricity) 16,237.516,237.5{:class=>"change"}
depreciation_costs_per(:mw_electricity) 24,980.824,980.8{:class=>"change"}
variable_costs_per(:mw_electricity) 63,734203 K{:class=>"change"}
fuel_costs_per(:mw_electricity) 59,826.2191 K{:class=>"change"}
co2_emissions_costs_per(:mw_electricity) 770.72,456{:class=>"change"}
captured_biogenic_co2_costs_per(:mw_electricity) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mw_electricity) 11,333.311,333.3{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_electricity) 3,137.19,996.6{:class=>"change"}
total_initial_investment_per(:mw_electricity) 749 K749 K{:class=>"change"}
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 59.6341.14{:class=>"change"}
fixed_costs_per(:mwh_electricity) 26.958.46{:class=>"change"}
cost_of_capital_per(:mwh_electricity) 8.332.61{:class=>"change"}
depreciation_costs_per(:mwh_electricity) 12.814.02{:class=>"change"}
variable_costs_per(:mwh_electricity) 32.6832.68{:class=>"change"}
fuel_costs_per(:mwh_electricity) 30.6830.68{:class=>"change"}
co2_emissions_costs_per(:mwh_electricity) 0.3950.395{:class=>"change"}
captured_biogenic_co2_costs_per(:mwh_electricity) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 5.811.82{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_electricity) 1.611.61{:class=>"change"}
total_initial_investment_per(:mwh_electricity) 384.3120.6{: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"}