Present 45.87 B 45.87 B 45.87 B
Future 44.7 B 44.7 B 44.7 B
-2.55%
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 1,6501,650{: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 55{:class=>"change"}
electrical_efficiency_when_using_coal --{:class=>"change"}
electrical_efficiency_when_using_wood_pellets --{:class=>"change"}
full_load_hours 8,0007,796.4{: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 5050{: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 3.2 B3.2 B{: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 42.05 M42.05 M{:class=>"change"}euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 6,4006,400{: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 0.070.07{:class=>"change"}
profitability -profitable{:class=>"change"}profitable / unprofitable / conditionally_profitable
profit_per_mwh_electricity -10.1{:class=>"change"}eur/MWh
marginal_costs 5.635.63{:class=>"change"}euro / MWh
max_consumption_price 5.635.63{:class=>"change"}euro / MWh
merit_order
merit_order_full_load_hours --{:class=>"change"}
merit_order_capacity_factor --{:class=>"change"}
merit_order_position -2{:class=>"change"}
security_of_supply
availability 0.890.89{:class=>"change"}
part_load_operating_point --{:class=>"change"}
part_load_efficiency_penalty --{:class=>"change"}
forecasting_error --{:class=>"change"}
misc
demand_expected_value --{:class=>"change"}
excel_id --{:class=>"change"}
max_demand --{:class=>"change"}
Node Calculations Present Future Change Unit
demand
demand 45.87 B44.7 B{:class=>"change"}
preset_demand 45.87 B45.87 B{:class=>"change"}
demand_of_sustainable 00{:class=>"change"}
weighted_carrier_cost_per_mj 00{:class=>"change"}
weighted_carrier_co2_per_mj 00{:class=>"change"}
sustainability_share 00{:class=>"change"}
final_demand 00{:class=>"change"}
primary_demand 45.87 B44.7 B{:class=>"change"}
primary_demand_of_fossil 45.87 B44.7 B{:class=>"change"}
primary_demand_of_sustainable 00{:class=>"change"}
primary_demand_of_uranium_oxide 45.87 B44.7 B{:class=>"change"}
technical
input_capacity 5,156.35,156.3{:class=>"change"}
electric_based_input_capacity 5,156.35,156.3{:class=>"change"}MWinput
heat_based_input_capacity --{:class=>"change"}MWinput
cooling_based_input_capacity --{:class=>"change"}MWinput
number_of_units 0.3090.309{:class=>"change"}
costs_per_plant
total_costs_per(:plant) 303.61 M301.72 M{:class=>"change"}euro / plant
fixed_costs_per(:plant) 229.25 M229.25 M{:class=>"change"}
cost_of_capital_per(:plant) 123.2 M123.2 M{:class=>"change"}
depreciation_costs_per(:plant) 64 M64 M{:class=>"change"}
variable_costs_per(:plant) 74.36 M72.47 M{:class=>"change"}
fuel_costs_per(:plant) 23.16 M22.57 M{:class=>"change"}
co2_emissions_costs_per(:plant) 00{:class=>"change"}
captured_biogenic_co2_costs_per(:plant) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:plant) 42.05 M42.05 M{:class=>"change"}
variable_operation_and_maintenance_costs_per(:plant) 51.2 M49.9 M{:class=>"change"}
total_initial_investment_per(:plant) 3.2 B3.2 B{:class=>"change"}
costs_per_node
total_costs_per(:node) 93.77 M93.19 M{:class=>"change"}
fixed_costs_per(:node) 70.81 M70.81 M{:class=>"change"}
cost_of_capital_per(:node) 38.05 M38.05 M{:class=>"change"}
depreciation_costs_per(:node) 19.77 M19.77 M{:class=>"change"}
variable_costs_per(:node) 22.97 M22.38 M{:class=>"change"}
fuel_costs_per(:node) 7,154 K6,972 K{:class=>"change"}
co2_emissions_costs_per(:node) 00{:class=>"change"}
captured_biogenic_co2_costs_per(:node) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:node) 12.99 M12.99 M{:class=>"change"}
variable_operation_and_maintenance_costs_per(:node) 15.81 M15.41 M{:class=>"change"}
total_initial_investment_per(:node) 988.36 M988.36 M{:class=>"change"}
costs_per_mw_electricity
total_costs_per(:mw_electricity) 184 K183 K{:class=>"change"}
fixed_costs_per(:mw_electricity) 139 K139 K{:class=>"change"}
cost_of_capital_per(:mw_electricity) 74,666.774,666.7{:class=>"change"}
depreciation_costs_per(:mw_electricity) 38,787.938,787.9{:class=>"change"}
variable_costs_per(:mw_electricity) 45,068.743,921.7{:class=>"change"}
fuel_costs_per(:mw_electricity) 14,038.413,681.1{:class=>"change"}
co2_emissions_costs_per(:mw_electricity) 00{:class=>"change"}
captured_biogenic_co2_costs_per(:mw_electricity) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mw_electricity) 25,483.625,483.6{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_electricity) 31,030.330,240.6{:class=>"change"}
total_initial_investment_per(:mw_electricity) 1,939 K1,939 K{:class=>"change"}
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 2323.45{:class=>"change"}
fixed_costs_per(:mwh_electricity) 17.3717.82{:class=>"change"}
cost_of_capital_per(:mwh_electricity) 9.339.58{:class=>"change"}
depreciation_costs_per(:mwh_electricity) 4.854.98{:class=>"change"}
variable_costs_per(:mwh_electricity) 5.635.63{:class=>"change"}
fuel_costs_per(:mwh_electricity) 1.751.75{:class=>"change"}
co2_emissions_costs_per(:mwh_electricity) 00{:class=>"change"}
captured_biogenic_co2_costs_per(:mwh_electricity) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 3.193.27{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_electricity) 3.883.88{:class=>"change"}
total_initial_investment_per(:mwh_electricity) 242.4248.8{: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) NaNNaN{: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) NaNNaN{: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"}