Present 127.81 B 127.81 B 127.81 B
Future 141.92 B 141.92 B 141.92 B
11.04%
Edges 127.81 B Outputs
Node MJ Type
energy_power_hv_network_electricity 58.79 B Flexible
Reversed
46.0 %
54.0 %
Inputs Edges 127.81 B
100.0 %
Type MJ Node
Share 127.81 B energy_distribution_coal
0.0 %
Type MJ Node
Share 0 energy_distribution_torrefied_biomass_pellets
Edges 141.92 B Outputs
Node MJ Type
energy_power_hv_network_electricity 65.29 B Flexible
Reversed
46.0 %
54.0 %
Inputs Edges 141.92 B
100.0 %
Type MJ Node
Share 141.92 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 2,300.2 2,300.2 MW
electricity_output_conversion Electrical efficiency 46.0 46.0 %
full_load_hours Full load hours 7,100 7,884 hour / year
cost
total_investment_over_lifetime_per(:mw_electricity) Investment over lifetime per MW 1400000 1400000 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 20000 20000 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs 1382 1382 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 40 40 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 3.53.5{:class=>"change"}
electrical_efficiency_when_using_coal --{:class=>"change"}
electrical_efficiency_when_using_wood_pellets --{:class=>"change"}
full_load_hours 7,1007,884{: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 4040{: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 1.12 B1.12 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 16 M16 M{:class=>"change"}euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 1,382.51,382.5{: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 --0.922{:class=>"change"}eur/MWh
marginal_costs 23.6423.64{:class=>"change"}euro / MWh
max_consumption_price 23.6423.64{:class=>"change"}euro / MWh
merit_order
merit_order_full_load_hours --{:class=>"change"}
merit_order_capacity_factor --{:class=>"change"}
merit_order_position -5{:class=>"change"}
security_of_supply
availability 0.90.9{: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 127.81 B141.92 B{:class=>"change"}
preset_demand 127.81 B127.81 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 127.81 B141.92 B{:class=>"change"}
primary_demand_of_fossil 127.81 B141.92 B{:class=>"change"}
primary_demand_of_sustainable 00{:class=>"change"}
primary_demand_of_coal 127.81 B141.92 B{:class=>"change"}
technical
input_capacity 1,739.11,739.1{:class=>"change"}
electric_based_input_capacity 1,739.11,739.1{:class=>"change"}MWinput
heat_based_input_capacity --{:class=>"change"}MWinput
cooling_based_input_capacity --{:class=>"change"}MWinput
number_of_units 2.882.88{:class=>"change"}
costs_per_plant
total_costs_per(:plant) 202.61 M217.44 M{:class=>"change"}euro / plant
fixed_costs_per(:plant) 68.36 M68.36 M{:class=>"change"}
cost_of_capital_per(:plant) 24.36 M24.36 M{:class=>"change"}
depreciation_costs_per(:plant) 28 M28 M{:class=>"change"}
variable_costs_per(:plant) 134.25 M149.08 M{:class=>"change"}
fuel_costs_per(:plant) 119.52 M132.72 M{:class=>"change"}
co2_emissions_costs_per(:plant) 4,915 K5,458 K{:class=>"change"}
captured_biogenic_co2_costs_per(:plant) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:plant) 16 M16 M{:class=>"change"}
variable_operation_and_maintenance_costs_per(:plant) 9,816 K10.9 M{:class=>"change"}
total_initial_investment_per(:plant) 1.12 B1.12 B{:class=>"change"}
costs_per_node
total_costs_per(:node) 582.56 M625.18 M{:class=>"change"}
fixed_costs_per(:node) 196.55 M196.55 M{:class=>"change"}
cost_of_capital_per(:node) 70.04 M70.04 M{:class=>"change"}
depreciation_costs_per(:node) 80.51 M80.51 M{:class=>"change"}
variable_costs_per(:node) 386.01 M428.63 M{:class=>"change"}
fuel_costs_per(:node) 343.65 M381.6 M{:class=>"change"}
co2_emissions_costs_per(:node) 14.13 M15.69 M{:class=>"change"}
captured_biogenic_co2_costs_per(:node) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:node) 46 M46 M{:class=>"change"}
variable_operation_and_maintenance_costs_per(:node) 28.22 M31.34 M{:class=>"change"}
total_initial_investment_per(:node) 3.22 B3.22 B{:class=>"change"}
costs_per_mw_electricity
total_costs_per(:mw_electricity) 253 K272 K{:class=>"change"}
fixed_costs_per(:mw_electricity) 85,45085,450{:class=>"change"}
cost_of_capital_per(:mw_electricity) 30,45030,450{:class=>"change"}
depreciation_costs_per(:mw_electricity) 35,00035,000{:class=>"change"}
variable_costs_per(:mw_electricity) 168 K186 K{:class=>"change"}
fuel_costs_per(:mw_electricity) 149 K166 K{:class=>"change"}
co2_emissions_costs_per(:mw_electricity) 6,143.66,822{:class=>"change"}
captured_biogenic_co2_costs_per(:mw_electricity) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mw_electricity) 20,00020,000{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_electricity) 12,269.713,624.5{:class=>"change"}
total_initial_investment_per(:mw_electricity) 1,400 K1,400 K{:class=>"change"}
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 35.6734.47{:class=>"change"}
fixed_costs_per(:mwh_electricity) 12.0410.84{:class=>"change"}
cost_of_capital_per(:mwh_electricity) 4.293.86{:class=>"change"}
depreciation_costs_per(:mwh_electricity) 4.934.44{:class=>"change"}
variable_costs_per(:mwh_electricity) 23.6423.64{:class=>"change"}
fuel_costs_per(:mwh_electricity) 21.0421.04{:class=>"change"}
co2_emissions_costs_per(:mwh_electricity) 0.8650.865{:class=>"change"}
captured_biogenic_co2_costs_per(:mwh_electricity) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 2.822.54{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_electricity) 1.731.73{:class=>"change"}
total_initial_investment_per(:mwh_electricity) 197.2177.6{: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"}