Present 107.45 B 107.45 B 107.45 B
Future 152.31 B 152.31 B 152.31 B
41.75%
Edges 107.45 B Outputs
Node MJ Type
energy_power_hv_network_electricity 38.68 B Flexible
Reversed
36.0 %
64.0 %
Inputs Edges 107.45 B
100.0 %
Type MJ Node
Share 107.45 B energy_distribution_coal
0.0 %
Type MJ Node
Share 0 energy_distribution_torrefied_biomass_pellets
Edges 152.31 B Outputs
Node MJ Type
energy_power_hv_network_electricity 54.83 B Flexible
Reversed
36.0 %
64.0 %
Inputs Edges 152.31 B
100.0 %
Type MJ Node
Share 152.31 B energy_distribution_coal
0.0 %
Type MJ Node
Share 0 energy_distribution_torrefied_biomass_pellets
Method Label Present Future Unit
technical
electricity_output_capacity * number_of_units Installed electrical capacity 1,953.6 1,953.6 MW
electricity_output_conversion Electrical efficiency 36.0 36.0 %
full_load_hours Full load hours 5,500 7,796.4 hour / year
cost
total_investment_over_lifetime_per(:mw_electricity) Investment over lifetime per MW 987500 987500 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 24268 24268 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs 1580 1580 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 45 45 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 44{:class=>"change"}
electrical_efficiency_when_using_coal --{:class=>"change"}
electrical_efficiency_when_using_wood_pellets --{:class=>"change"}
full_load_hours 5,5007,796.4{:class=>"change"}
households_supplied_per_unit --{:class=>"change"}
land_use_per_unit 0.30.3{:class=>"change"}
takes_part_in_ets 11{:class=>"change"}yes=1 / no=0
technical_lifetime 4545{: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 790 M790 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 19.41 M19.41 M{:class=>"change"}euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 1,5801,580{: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 -conditionally_profitable{:class=>"change"}profitable / unprofitable / conditionally_profitable
profit_per_mwh_electricity --5.1{:class=>"change"}eur/MWh
marginal_costs 29.9729.97{:class=>"change"}euro / MWh
max_consumption_price 29.9729.97{:class=>"change"}euro / MWh
merit_order
merit_order_full_load_hours --{:class=>"change"}
merit_order_capacity_factor --{:class=>"change"}
merit_order_position -9{:class=>"change"}
security_of_supply
availability 0.890.89{:class=>"change"}
part_load_operating_point 0.70.7{:class=>"change"}
part_load_efficiency_penalty 0.0180.018{: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 107.45 B152.31 B{:class=>"change"}
preset_demand 107.45 B107.45 B{:class=>"change"}
demand_of_sustainable 00{:class=>"change"}
weighted_carrier_cost_per_mj 0.0030.003{:class=>"change"}
weighted_carrier_co2_per_mj 0.0950.095{:class=>"change"}
sustainability_share 00{:class=>"change"}
final_demand 00{:class=>"change"}
primary_demand 107.45 B152.31 B{:class=>"change"}
primary_demand_of_fossil 107.45 B152.31 B{:class=>"change"}
primary_demand_of_sustainable 00{:class=>"change"}
primary_demand_of_coal 107.45 B152.31 B{:class=>"change"}
technical
input_capacity 2,222.22,222.2{:class=>"change"}
electric_based_input_capacity 2,222.22,222.2{:class=>"change"}MWinput
heat_based_input_capacity --{:class=>"change"}MWinput
cooling_based_input_capacity --{:class=>"change"}MWinput
number_of_units 2.442.44{:class=>"change"}
costs_per_plant
total_costs_per(:plant) 186.03 M241.09 M{:class=>"change"}euro / plant
fixed_costs_per(:plant) 54.17 M54.17 M{:class=>"change"}
cost_of_capital_per(:plant) 17.2 M17.2 M{:class=>"change"}
depreciation_costs_per(:plant) 17.56 M17.56 M{:class=>"change"}
variable_costs_per(:plant) 131.86 M186.91 M{:class=>"change"}
fuel_costs_per(:plant) 118.3 M167.7 M{:class=>"change"}
co2_emissions_costs_per(:plant) 4,865 K6,896 K{:class=>"change"}
captured_biogenic_co2_costs_per(:plant) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:plant) 19.41 M19.41 M{:class=>"change"}
variable_operation_and_maintenance_costs_per(:plant) 8,690 K12.32 M{:class=>"change"}
total_initial_investment_per(:plant) 790 M790 M{:class=>"change"}
costs_per_node
total_costs_per(:node) 454.29 M588.73 M{:class=>"change"}
fixed_costs_per(:node) 132.29 M132.29 M{:class=>"change"}
cost_of_capital_per(:node) 42.01 M42.01 M{:class=>"change"}
depreciation_costs_per(:node) 42.87 M42.87 M{:class=>"change"}
variable_costs_per(:node) 322 M456.44 M{:class=>"change"}
fuel_costs_per(:node) 288.89 M409.52 M{:class=>"change"}
co2_emissions_costs_per(:node) 11.88 M16.84 M{:class=>"change"}
captured_biogenic_co2_costs_per(:node) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:node) 47.41 M47.41 M{:class=>"change"}
variable_operation_and_maintenance_costs_per(:node) 21.22 M30.08 M{:class=>"change"}
total_initial_investment_per(:node) 1.93 B1.93 B{:class=>"change"}
costs_per_mw_electricity
total_costs_per(:mw_electricity) 233 K301 K{:class=>"change"}
fixed_costs_per(:mw_electricity) 67,71867,718{:class=>"change"}
cost_of_capital_per(:mw_electricity) 21,505.621,505.6{:class=>"change"}
depreciation_costs_per(:mw_electricity) 21,944.421,944.4{:class=>"change"}
variable_costs_per(:mw_electricity) 165 K234 K{:class=>"change"}
fuel_costs_per(:mw_electricity) 148 K210 K{:class=>"change"}
co2_emissions_costs_per(:mw_electricity) 6,081.18,620.1{:class=>"change"}
captured_biogenic_co2_costs_per(:mw_electricity) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mw_electricity) 24,26824,268{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_electricity) 10,862.515,397.9{:class=>"change"}
total_initial_investment_per(:mw_electricity) 988 K988 K{:class=>"change"}
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 42.2838.65{:class=>"change"}
fixed_costs_per(:mwh_electricity) 12.318.69{:class=>"change"}
cost_of_capital_per(:mwh_electricity) 3.912.76{:class=>"change"}
depreciation_costs_per(:mwh_electricity) 3.992.81{:class=>"change"}
variable_costs_per(:mwh_electricity) 29.9729.97{:class=>"change"}
fuel_costs_per(:mwh_electricity) 26.8926.89{:class=>"change"}
co2_emissions_costs_per(:mwh_electricity) 1.111.11{:class=>"change"}
captured_biogenic_co2_costs_per(:mwh_electricity) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 4.413.11{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_electricity) 1.981.98{:class=>"change"}
total_initial_investment_per(:mwh_electricity) 179.5126.7{: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"}