Present 38.11 B 38.11 B 38.11 B
Future 38.94 B 38.94 B 38.94 B
2.18%
Edges 38.11 B Outputs
Node MJ Type
energy_power_hv_network_electricity 14.08 B Flexible
Reversed
36.93 %
63.07 %
Inputs Edges 38.11 B
100.0 %
Type MJ Node
Share 38.11 B energy_distribution_uranium_oxide
Edges 38.94 B Outputs
Node MJ Type
energy_power_hv_network_electricity 14.38 B Flexible
Reversed
36.93 %
63.07 %
Inputs Edges 38.94 B
100.0 %
Type MJ Node
Share 38.94 B energy_distribution_uranium_oxide
Method Label Present Future Unit
technical
electricity_output_capacity * number_of_units Installed electrical capacity 512.4 512.4 MW
electricity_output_conversion Electrical efficiency 36.9 36.9 %
full_load_hours Full load hours 7,630 7,796.4 hour / year
cost
total_investment_over_lifetime_per(:mw_electricity) Investment over lifetime per MW 1939393 1939393 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 25483 25483 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs 6400 6400 EUR / full load hour
wacc Weighted average cost of capital 7.0 7.0 %
takes_part_in_ets Do emissions have to be paid through the ETS? true true boolean
other
technical_lifetime Technical lifetime 50 50 years
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 1,650 1,650 0% MWe
heat_output_capacity 0 0 MWth
hydrogen_output_capacity 0 0 MW
free_co2_factor 0 0
ccs_capture_rate - -
construction_time 5 5 0%
electrical_efficiency_when_using_coal - -
electrical_efficiency_when_using_wood_pellets - -
full_load_hours 7,630 7,796.4 2%
households_supplied_per_unit - -
land_use_per_unit - -
takes_part_in_ets 1 1 0% yes=1 / no=0
technical_lifetime 50 50 0% year
typical_input_capacity - - MWinput
output_capacity - - MW
input_efficiency - -
output_efficiency - -
cost
initial_investment 3.2 B 3.2 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 42.05 M 42.05 M 0% euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 6,400 6,400 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 0.07 0.07 0%
profitability - profitable / unprofitable / conditionally_profitable
profit_per_mwh_electricity - 13.87 eur/MWh
marginal_costs 5.4 5.4 0% euro / MWh
max_consumption_price 5.4 5.4 0% euro / MWh
merit_order
merit_order_full_load_hours - -
merit_order_capacity_factor - -
merit_order_position - 1
security_of_supply
availability 0.89 0.89 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 38.11 B 38.94 B 2%
preset_demand 38.11 B 38.11 B 0%
demand_of_sustainable 0 0
weighted_carrier_cost_per_mj 0 0 0%
weighted_carrier_co2_per_mj 0 0
sustainability_share 0 0
final_demand 0 0
primary_demand 38.11 B 38.94 B 2%
primary_demand_of_fossil 38.11 B 38.94 B 2%
primary_demand_of_sustainable 0 0
primary_demand_of_uranium_oxide 38.11 B 38.94 B 2%
technical
input_capacity 4,467.9 4,467.9 0%
electric_based_input_capacity 4,467.9 4,467.9 0% MWinput
heat_based_input_capacity - - MWinput
cooling_based_input_capacity - - MWinput
number_of_units 0.311 0.311 0%
costs_per_plant
total_costs_per(:plant) 297.22 M 298.71 M 0% euro / plant
fixed_costs_per(:plant) 229.25 M 229.25 M 0%
cost_of_capital_per(:plant) 123.2 M 123.2 M 0%
depreciation_costs_per(:plant) 64 M 64 M 0%
variable_costs_per(:plant) 67.97 M 69.46 M 2%
fuel_costs_per(:plant) 19.14 M 19.56 M 2%
co2_emissions_costs_per(:plant) 0 0
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 42.05 M 42.05 M 0%
variable_operation_and_maintenance_costs_per(:plant) 48.83 M 49.9 M 2%
total_initial_investment_per(:plant) 3.2 B 3.2 B 0%
costs_per_node
total_costs_per(:node) 92.3 M 92.76 M 0%
fixed_costs_per(:node) 71.19 M 71.19 M 0%
cost_of_capital_per(:node) 38.26 M 38.26 M 0%
depreciation_costs_per(:node) 19.88 M 19.88 M 0%
variable_costs_per(:node) 21.11 M 21.57 M 2%
fuel_costs_per(:node) 5,945 K 6,075 K 2%
co2_emissions_costs_per(:node) 0 0
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 13.06 M 13.06 M 0%
variable_operation_and_maintenance_costs_per(:node) 15.17 M 15.5 M 2%
total_initial_investment_per(:node) 993.78 M 993.78 M 0%
costs_per_mw_electricity
total_costs_per(:mw_electricity) 180 K 181 K 0%
fixed_costs_per(:mw_electricity) 139 K 139 K 0%
cost_of_capital_per(:mw_electricity) 74,666.7 74,666.7 0%
depreciation_costs_per(:mw_electricity) 38,787.9 38,787.9 0%
variable_costs_per(:mw_electricity) 41,196.9 42,095.3 2%
fuel_costs_per(:mw_electricity) 11,601.7 11,854.7 2%
co2_emissions_costs_per(:mw_electricity) 0 0
captured_biogenic_co2_costs_per(:mw_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mw_electricity) 25,483.6 25,483.6 0%
variable_operation_and_maintenance_costs_per(:mw_electricity) 29,595.2 30,240.6 2%
total_initial_investment_per(:mw_electricity) 1,939 K 1,939 K 0%
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 23.61 23.22 -1%
fixed_costs_per(:mwh_electricity) 18.21 17.82 -2%
cost_of_capital_per(:mwh_electricity) 9.79 9.58 -2%
depreciation_costs_per(:mwh_electricity) 5.08 4.98 -2%
variable_costs_per(:mwh_electricity) 5.4 5.4 0%
fuel_costs_per(:mwh_electricity) 1.52 1.52 0%
co2_emissions_costs_per(:mwh_electricity) 0 0
captured_biogenic_co2_costs_per(:mwh_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 3.34 3.27 -2%
variable_operation_and_maintenance_costs_per(:mwh_electricity) 3.88 3.88 0%
total_initial_investment_per(:mwh_electricity) 254.2 248.8 -2%
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) NaN 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 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) NaN 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 0
total_initial_investment_per(:mwh_heat) 0 0