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 800 800 0% MWe
heat_output_capacity 0 0 MWth
hydrogen_output_capacity 0 0 MW
free_co2_factor 0 0
ccs_capture_rate - -
construction_time 3.5 3.5 0%
electrical_efficiency_when_using_coal - -
electrical_efficiency_when_using_wood_pellets - -
full_load_hours 7,100 7,884 11%
households_supplied_per_unit - -
land_use_per_unit - -
takes_part_in_ets 1 1 0% yes=1 / no=0
technical_lifetime 40 40 0% year
typical_input_capacity - - MWinput
output_capacity - - MW
input_efficiency - -
output_efficiency - -
cost
initial_investment 1.12 B 1.12 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 16 M 16 M 0% euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 1,382.5 1,382.5 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 0.04 0.04 0%
profitability - profitable / unprofitable / conditionally_profitable
profit_per_mwh_electricity - -0.922 eur/MWh
marginal_costs 23.64 23.64 0% euro / MWh
max_consumption_price 23.64 23.64 0% euro / MWh
merit_order
merit_order_full_load_hours - -
merit_order_capacity_factor - -
merit_order_position - 5
security_of_supply
availability 0.9 0.9 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 127.81 B 141.92 B 11%
preset_demand 127.81 B 127.81 B 0%
demand_of_sustainable 0 0
weighted_carrier_cost_per_mj 0.003 0.003 0%
weighted_carrier_co2_per_mj 0.095 0.095 0%
sustainability_share 0 0
final_demand 0 0
primary_demand 127.81 B 141.92 B 11%
primary_demand_of_fossil 127.81 B 141.92 B 11%
primary_demand_of_sustainable 0 0
primary_demand_of_coal 127.81 B 141.92 B 11%
technical
input_capacity 1,739.1 1,739.1 0%
electric_based_input_capacity 1,739.1 1,739.1 0% MWinput
heat_based_input_capacity - - MWinput
cooling_based_input_capacity - - MWinput
number_of_units 2.88 2.88 0%
costs_per_plant
total_costs_per(:plant) 202.61 M 217.44 M 7% euro / plant
fixed_costs_per(:plant) 68.36 M 68.36 M 0%
cost_of_capital_per(:plant) 24.36 M 24.36 M 0%
depreciation_costs_per(:plant) 28 M 28 M 0%
variable_costs_per(:plant) 134.25 M 149.08 M 11%
fuel_costs_per(:plant) 119.52 M 132.72 M 11%
co2_emissions_costs_per(:plant) 4,915 K 5,458 K 11%
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 16 M 16 M 0%
variable_operation_and_maintenance_costs_per(:plant) 9,816 K 10.9 M 11%
total_initial_investment_per(:plant) 1.12 B 1.12 B 0%
costs_per_node
total_costs_per(:node) 582.56 M 625.18 M 7%
fixed_costs_per(:node) 196.55 M 196.55 M 0%
cost_of_capital_per(:node) 70.04 M 70.04 M 0%
depreciation_costs_per(:node) 80.51 M 80.51 M 0%
variable_costs_per(:node) 386.01 M 428.63 M 11%
fuel_costs_per(:node) 343.65 M 381.6 M 11%
co2_emissions_costs_per(:node) 14.13 M 15.69 M 11%
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 46 M 46 M 0%
variable_operation_and_maintenance_costs_per(:node) 28.22 M 31.34 M 11%
total_initial_investment_per(:node) 3.22 B 3.22 B 0%
costs_per_mw_electricity
total_costs_per(:mw_electricity) 253 K 272 K 7%
fixed_costs_per(:mw_electricity) 85,450 85,450 0%
cost_of_capital_per(:mw_electricity) 30,450 30,450 0%
depreciation_costs_per(:mw_electricity) 35,000 35,000 0%
variable_costs_per(:mw_electricity) 168 K 186 K 11%
fuel_costs_per(:mw_electricity) 149 K 166 K 11%
co2_emissions_costs_per(:mw_electricity) 6,143.6 6,822 11%
captured_biogenic_co2_costs_per(:mw_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mw_electricity) 20,000 20,000 0%
variable_operation_and_maintenance_costs_per(:mw_electricity) 12,269.7 13,624.5 11%
total_initial_investment_per(:mw_electricity) 1,400 K 1,400 K 0%
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 35.67 34.47 -3%
fixed_costs_per(:mwh_electricity) 12.04 10.84 -9%
cost_of_capital_per(:mwh_electricity) 4.29 3.86 -9%
depreciation_costs_per(:mwh_electricity) 4.93 4.44 -9%
variable_costs_per(:mwh_electricity) 23.64 23.64 0%
fuel_costs_per(:mwh_electricity) 21.04 21.04 0%
co2_emissions_costs_per(:mwh_electricity) 0.865 0.865 0%
captured_biogenic_co2_costs_per(:mwh_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 2.82 2.54 -9%
variable_operation_and_maintenance_costs_per(:mwh_electricity) 1.73 1.73 0%
total_initial_investment_per(:mwh_electricity) 197.2 177.6 -9%
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) 0 0
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) 0 0
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