Present 45.87 B 45.87 B 45.87 B
Future 44.7 B 44.7 B 44.7 B
-2.54%
Edges 45.87 B Outputs
Node MJ Type
energy_power_hv_network_electricity 14.68 B Flexible
Reversed
32.0 %
68.0 %
Inputs Edges 45.87 B
100.0 %
Type MJ Node
Share 45.87 B energy_distribution_uranium_oxide
Edges 44.7 B Outputs
Node MJ Type
energy_power_hv_network_electricity 14.3 B Flexible
Reversed
32.0 %
68.0 %
Inputs Edges 44.7 B
100.0 %
Type MJ Node
Share 44.7 B energy_distribution_uranium_oxide
Method Label Present Future Unit
technical
electricity_output_capacity * number_of_units Installed electrical capacity 509.6 509.6 MW
electricity_output_conversion Electrical efficiency 32.0 32.0 %
full_load_hours Full load hours 8,000 7,796.4 hour / year
cost
total_investment_over_lifetime_per(:mw_electricity) Investment over lifetime per MW 1939393 1939393 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 25483 25483 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs 6400 6400 EUR / full load hour
wacc Weighted average cost of capital 7.0 7.0 %
takes_part_in_ets Do emissions have to be paid through the ETS? true true boolean
other
technical_lifetime Technical lifetime 50 50 years
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 1,650 1,650 0% MWe
heat_output_capacity 0 0 MWth
hydrogen_output_capacity 0 0 MW
free_co2_factor 0 0
ccs_capture_rate - -
construction_time 5 5 0%
electrical_efficiency_when_using_coal - -
electrical_efficiency_when_using_wood_pellets - -
full_load_hours 8,000 7,796.4 -2%
households_supplied_per_unit - -
land_use_per_unit - -
takes_part_in_ets 1 1 0% yes=1 / no=0
technical_lifetime 50 50 0% year
typical_input_capacity - - MWinput
output_capacity - - MW
input_efficiency - -
output_efficiency - -
cost
initial_investment 3.2 B 3.2 B 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 42.05 M 42.05 M 0% euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 6,400 6,400 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 0.07 0.07 0%
profitability - profitable / unprofitable / conditionally_profitable
profit_per_mwh_electricity - 10.1 eur/MWh
marginal_costs 5.63 5.63 0% euro / MWh
max_consumption_price 5.63 5.63 0% euro / MWh
merit_order
merit_order_full_load_hours - -
merit_order_capacity_factor - -
merit_order_position - 2
security_of_supply
availability 0.89 0.89 0%
part_load_operating_point - -
part_load_efficiency_penalty - -
forecasting_error - -
misc
demand_expected_value - -
excel_id - -
max_demand - -
Node Calculations Present Future Change Unit
demand
demand 45.87 B 44.7 B -2%
preset_demand 45.87 B 45.87 B 0%
demand_of_sustainable 0 0
weighted_carrier_cost_per_mj 0 0 0%
weighted_carrier_co2_per_mj 0 0
sustainability_share 0 0
final_demand 0 0
primary_demand 45.87 B 44.7 B -2%
primary_demand_of_fossil 45.87 B 44.7 B -2%
primary_demand_of_sustainable 0 0
primary_demand_of_uranium_oxide 45.87 B 44.7 B -2%
technical
input_capacity 5,156.3 5,156.3 0%
electric_based_input_capacity 5,156.3 5,156.3 0% MWinput
heat_based_input_capacity - - MWinput
cooling_based_input_capacity - - MWinput
number_of_units 0.309 0.309 0%
costs_per_plant
total_costs_per(:plant) 303.61 M 301.72 M 0% euro / plant
fixed_costs_per(:plant) 229.25 M 229.25 M 0%
cost_of_capital_per(:plant) 123.2 M 123.2 M 0%
depreciation_costs_per(:plant) 64 M 64 M 0%
variable_costs_per(:plant) 74.36 M 72.47 M -2%
fuel_costs_per(:plant) 23.16 M 22.57 M -2%
co2_emissions_costs_per(:plant) 0 0
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 42.05 M 42.05 M 0%
variable_operation_and_maintenance_costs_per(:plant) 51.2 M 49.9 M -2%
total_initial_investment_per(:plant) 3.2 B 3.2 B 0%
costs_per_node
total_costs_per(:node) 93.77 M 93.19 M 0%
fixed_costs_per(:node) 70.81 M 70.81 M 0%
cost_of_capital_per(:node) 38.05 M 38.05 M 0%
depreciation_costs_per(:node) 19.77 M 19.77 M 0%
variable_costs_per(:node) 22.97 M 22.38 M -2%
fuel_costs_per(:node) 7,154 K 6,972 K -2%
co2_emissions_costs_per(:node) 0 0
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 12.99 M 12.99 M 0%
variable_operation_and_maintenance_costs_per(:node) 15.81 M 15.41 M -2%
total_initial_investment_per(:node) 988.36 M 988.36 M 0%
costs_per_mw_electricity
total_costs_per(:mw_electricity) 184 K 183 K 0%
fixed_costs_per(:mw_electricity) 139 K 139 K 0%
cost_of_capital_per(:mw_electricity) 74,666.7 74,666.7 0%
depreciation_costs_per(:mw_electricity) 38,787.9 38,787.9 0%
variable_costs_per(:mw_electricity) 45,068.7 43,921.7 -2%
fuel_costs_per(:mw_electricity) 14,038.4 13,681.1 -2%
co2_emissions_costs_per(:mw_electricity) 0 0
captured_biogenic_co2_costs_per(:mw_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mw_electricity) 25,483.6 25,483.6 0%
variable_operation_and_maintenance_costs_per(:mw_electricity) 31,030.3 30,240.6 -2%
total_initial_investment_per(:mw_electricity) 1,939 K 1,939 K 0%
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 23 23.45 1%
fixed_costs_per(:mwh_electricity) 17.37 17.82 2%
cost_of_capital_per(:mwh_electricity) 9.33 9.58 2%
depreciation_costs_per(:mwh_electricity) 4.85 4.98 2%
variable_costs_per(:mwh_electricity) 5.63 5.63 0%
fuel_costs_per(:mwh_electricity) 1.75 1.75 0%
co2_emissions_costs_per(:mwh_electricity) 0 0
captured_biogenic_co2_costs_per(:mwh_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 3.19 3.27 2%
variable_operation_and_maintenance_costs_per(:mwh_electricity) 3.88 3.88 0%
total_initial_investment_per(:mwh_electricity) 242.4 248.8 2%
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) NaN NaN
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) NaN NaN
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