Present 16.12 B 16.12 B 16.12 B
Future 0 0 0
-100%
Edges 16.12 B Outputs
Node MJ Type
energy_power_hv_network_electricity 6.45 B Flexible
Reversed
40.0 %
60.0 %
Inputs Edges 16.12 B
100.0 %
Type MJ Node
Share 16.12 B energy_national_gas_network_natural_gas
Edges 0 Outputs
Node MJ Type
energy_power_hv_network_electricity 0 Flexible
Reversed
40.0 %
60.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_national_gas_network_natural_gas
Method Label Present Future Unit
technical
electricity_output_capacity * number_of_units Installed electrical capacity 3,893.3 3,893.3 MW
electricity_output_conversion Electrical efficiency 40.0 40.0 %
full_load_hours Full load hours 460 0 hour / year
cost
total_investment_over_lifetime_per(:mw_electricity) Investment over lifetime per MW 396000 396000 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 1707 1707 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs 1584 1584 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 30 30 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 2.5 2.5 0%
electrical_efficiency_when_using_coal - -
electrical_efficiency_when_using_wood_pellets - -
full_load_hours 460 0 -100%
households_supplied_per_unit - -
land_use_per_unit 0.3 0.3 0%
takes_part_in_ets 1 1 0% yes=1 / no=0
technical_lifetime 30 30 0% year
typical_input_capacity - - MWinput
output_capacity - - MW
input_efficiency - -
output_efficiency - -
cost
initial_investment 316.8 M 316.8 M 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 1,366 K 1,366 K 0% euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 1,584 1,584 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 - - eur/MWh
marginal_costs 48.59 48.59 0% euro / MWh
max_consumption_price 48.59 48.59 0% euro / MWh
merit_order
merit_order_full_load_hours - -
merit_order_capacity_factor - -
merit_order_position - 12
security_of_supply
availability 0.9 0.9 0%
part_load_operating_point 0.7 0.7 0%
part_load_efficiency_penalty 0.04 0.04 0%
forecasting_error 0 0
misc
demand_expected_value - -
excel_id - -
max_demand - -
Node Calculations Present Future Change Unit
demand
demand 16.12 B 0 -100%
preset_demand 16.12 B 16.12 B 0%
demand_of_sustainable 0 0
weighted_carrier_cost_per_mj 0.005 0.005 0%
weighted_carrier_co2_per_mj 0.056 0.056 0%
sustainability_share 0.003 0.003 0%
final_demand 0 0
primary_demand 16.36 B 0 -100%
primary_demand_of_fossil 16.31 B 0 -100%
primary_demand_of_sustainable 57.08 M 0 -100%
primary_demand_of_biogas 56.56 M 0 -100%
primary_demand_of_lng 276.63 M 0 -100%
primary_demand_of_natural_gas 16.03 B 0 -100%
technical
input_capacity 2,000 2,000 0%
electric_based_input_capacity 2,000 2,000 0% MWinput
heat_based_input_capacity - - MWinput
cooling_based_input_capacity - - MWinput
number_of_units 4.87 4.87 0%
costs_per_plant
total_costs_per(:plant) 36.67 M 18.79 M -48% euro / plant
fixed_costs_per(:plant) 18.79 M 18.79 M 0%
cost_of_capital_per(:plant) 6,864 K 6,864 K 0%
depreciation_costs_per(:plant) 10.56 M 10.56 M 0%
variable_costs_per(:plant) 17.88 M 0 -100%
fuel_costs_per(:plant) 16.94 M 0 -100%
co2_emissions_costs_per(:plant) 218 K 0 -100%
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 1,366 K 1,366 K 0%
variable_operation_and_maintenance_costs_per(:plant) 729 K 0 -100%
total_initial_investment_per(:plant) 316.8 M 316.8 M 0%
costs_per_node
total_costs_per(:node) 178.47 M 91.44 M -48%
fixed_costs_per(:node) 91.44 M 91.44 M 0%
cost_of_capital_per(:node) 33.4 M 33.4 M 0%
depreciation_costs_per(:node) 51.39 M 51.39 M 0%
variable_costs_per(:node) 87.03 M 0 -100%
fuel_costs_per(:node) 82.42 M 0 -100%
co2_emissions_costs_per(:node) 1,062 K 0 -100%
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 6,646 K 6,646 K 0%
variable_operation_and_maintenance_costs_per(:node) 3,546 K 0 -100%
total_initial_investment_per(:node) 1.54 B 1.54 B 0%
costs_per_mw_electricity
total_costs_per(:mw_electricity) 45,839.8 23,487 -48%
fixed_costs_per(:mw_electricity) 23,487 23,487 0%
cost_of_capital_per(:mw_electricity) 8,580 8,580 0%
depreciation_costs_per(:mw_electricity) 13,200 13,200 0%
variable_costs_per(:mw_electricity) 22,352.8 0 -100%
fuel_costs_per(:mw_electricity) 21,169.3 0 -100%
co2_emissions_costs_per(:mw_electricity) 272.7 0 -100%
captured_biogenic_co2_costs_per(:mw_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mw_electricity) 1,707 1,707 0%
variable_operation_and_maintenance_costs_per(:mw_electricity) 910.8 0 -100%
total_initial_investment_per(:mw_electricity) 396 K 396 K 0%
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 99.65 0 -100%
fixed_costs_per(:mwh_electricity) 51.06 0 -100%
cost_of_capital_per(:mwh_electricity) 18.65 0 -100%
depreciation_costs_per(:mwh_electricity) 28.7 0 -100%
variable_costs_per(:mwh_electricity) 48.59 NaN
fuel_costs_per(:mwh_electricity) 46.02 NaN
co2_emissions_costs_per(:mwh_electricity) 0.593 NaN
captured_biogenic_co2_costs_per(:mwh_electricity) 0 NaN
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 3.71 0 -100%
variable_operation_and_maintenance_costs_per(:mwh_electricity) 1.98 NaN
total_initial_investment_per(:mwh_electricity) 860.9 0 -100%
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 NaN
fuel_costs_per(:mw_heat) 0 NaN
co2_emissions_costs_per(:mw_heat) 0 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 NaN
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 NaN
fuel_costs_per(:mwh_heat) 0 NaN
co2_emissions_costs_per(:mwh_heat) 0 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 NaN
total_initial_investment_per(:mwh_heat) 0 0