Present 194.09 B 194.09 B 194.09 B
Future 347.41 B 347.41 B 347.41 B
78.99%
Edges 194.09 B Outputs
Node MJ Type
energy_power_hv_network_electricity 116.46 B Flexible
Reversed
60.0 %
40.0 %
Inputs Edges 194.09 B
100.0 %
Type MJ Node
Share 194.09 B energy_national_gas_network_natural_gas
Edges 347.41 B Outputs
Node MJ Type
energy_power_hv_network_electricity 208.45 B Flexible
Reversed
60.0 %
40.0 %
Inputs Edges 347.41 B
100.0 %
Type MJ Node
Share 347.41 B energy_national_gas_network_natural_gas
Method Label Present Future Unit
technical
electricity_output_capacity * number_of_units Installed electrical capacity 7,402.5 7,402.5 MW
electricity_output_conversion Electrical efficiency 60.0 60.0 %
full_load_hours Full load hours 4,370 7,821.9 hour / year
cost
total_investment_over_lifetime_per(:mw_electricity) Investment over lifetime per MW 749425 749425 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 11333 11333 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs 1287 1287 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 4,370 7,821.9 78%
households_supplied_per_unit - -
land_use_per_unit 0.11 0.11 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 599.54 M 599.54 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 9,067 K 9,067 K 0% euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 1,287 1,287 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 - 0.073 eur/MWh
marginal_costs 30.35 30.35 0% euro / MWh
max_consumption_price 30.35 30.35 0% euro / MWh
merit_order
merit_order_full_load_hours - -
merit_order_capacity_factor - -
merit_order_position - 7
security_of_supply
availability 0.9 0.9 0%
part_load_operating_point 0.7 0.7 0%
part_load_efficiency_penalty 0.046 0.046 0%
forecasting_error 0 0
misc
demand_expected_value - -
excel_id - -
max_demand - -
Node Calculations Present Future Change Unit
demand
demand 194.09 B 347.41 B 78%
preset_demand 194.09 B 194.09 B 0%
demand_of_sustainable 0 0
weighted_carrier_cost_per_mj 0.004 0.004 0%
weighted_carrier_co2_per_mj 0.056 0.056 0%
sustainability_share 0.005 0.005 0%
final_demand 0 0
primary_demand 196.84 B 352.33 B 78%
primary_demand_of_fossil 195.94 B 350.71 B 78%
primary_demand_of_sustainable 901.2 M 1.61 B 78%
primary_demand_of_biogas 893.09 M 1.6 B 78%
primary_demand_of_lng 2.85 B 5.11 B 78%
primary_demand_of_natural_gas 193.09 B 345.62 B 78%
technical
input_capacity 1,333.3 1,333.3 0%
electric_based_input_capacity 1,333.3 1,333.3 0% MWinput
heat_based_input_capacity - - MWinput
cooling_based_input_capacity - - MWinput
number_of_units 9.25 9.25 0%
costs_per_plant
total_costs_per(:plant) 148.14 M 231.94 M 56% euro / plant
fixed_costs_per(:plant) 42.04 M 42.04 M 0%
cost_of_capital_per(:plant) 12.99 M 12.99 M 0%
depreciation_costs_per(:plant) 19.98 M 19.98 M 0%
variable_costs_per(:plant) 106.1 M 189.9 M 78%
fuel_costs_per(:plant) 82.9 M 148.38 M 78%
co2_emissions_costs_per(:plant) 17.58 M 31.46 M 78%
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 9,067 K 9,067 K 0%
variable_operation_and_maintenance_costs_per(:plant) 5,624 K 10.07 M 78%
total_initial_investment_per(:plant) 599.54 M 599.54 M 0%
costs_per_node
total_costs_per(:node) 1.37 B 2.15 B 56%
fixed_costs_per(:node) 389.01 M 389.01 M 0%
cost_of_capital_per(:node) 120.2 M 120.2 M 0%
depreciation_costs_per(:node) 184.92 M 184.92 M 0%
variable_costs_per(:node) 981.71 M 1.76 B 78%
fuel_costs_per(:node) 767.04 M 1.37 B 78%
co2_emissions_costs_per(:node) 162.63 M 291.09 M 78%
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 83.9 M 83.9 M 0%
variable_operation_and_maintenance_costs_per(:node) 52.04 M 93.15 M 78%
total_initial_investment_per(:node) 5.55 B 5.55 B 0%
costs_per_mw_electricity
total_costs_per(:mw_electricity) 185 K 290 K 56%
fixed_costs_per(:mw_electricity) 52,551.7 52,551.7 0%
cost_of_capital_per(:mw_electricity) 16,237.5 16,237.5 0%
depreciation_costs_per(:mw_electricity) 24,980.8 24,980.8 0%
variable_costs_per(:mw_electricity) 133 K 237 K 78%
fuel_costs_per(:mw_electricity) 104 K 185 K 78%
co2_emissions_costs_per(:mw_electricity) 21,969.3 39,322.9 78%
captured_biogenic_co2_costs_per(:mw_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mw_electricity) 11,333.3 11,333.3 0%
variable_operation_and_maintenance_costs_per(:mw_electricity) 7,030.2 12,583.4 78%
total_initial_investment_per(:mw_electricity) 749 K 749 K 0%
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 42.37 37.07 -12%
fixed_costs_per(:mwh_electricity) 12.03 6.72 -44%
cost_of_capital_per(:mwh_electricity) 3.72 2.08 -44%
depreciation_costs_per(:mwh_electricity) 5.72 3.19 -44%
variable_costs_per(:mwh_electricity) 30.35 30.35 0%
fuel_costs_per(:mwh_electricity) 23.71 23.71 0%
co2_emissions_costs_per(:mwh_electricity) 5.03 5.03 0%
captured_biogenic_co2_costs_per(:mwh_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 2.59 1.45 -44%
variable_operation_and_maintenance_costs_per(:mwh_electricity) 1.61 1.61 0%
total_initial_investment_per(:mwh_electricity) 171.5 95.81 -44%
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