Present 411.04 M 411.04 M 411.04 M
Future 0 0 0
-100%
Edges 411.04 M Outputs
Node MJ Type
agriculture_locally_available_electricity 26.72 M Flexible
Reversed
6.5 %
49.5 %
Node MJ Type
agriculture_locally_available_steam_hot_water 180.86 M Flexible
Reversed
44.0 %
Inputs Edges 411.04 M
100.0 %
Type MJ Node
Share 411.04 M energy_distribution_wood_pellets
Edges 0 Outputs
Node MJ Type
agriculture_locally_available_electricity 0 Flexible
Reversed
6.5 %
49.5 %
Node MJ Type
agriculture_locally_available_steam_hot_water 0 Flexible
Reversed
44.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_wood_pellets
Method Label Present Future Unit
technical
electricity_output_capacity * number_of_units Installed electrical capacity 2.03 2.03 MW
electricity_output_conversion Electrical efficiency 6.5 6.5 %
heat_output_conversion Heat efficiency 44.0 44.0 %
full_load_hours Full load hours 3,650 0 hour / year
cost
total_investment_over_lifetime_per(:mw_electricity) Investment over lifetime per MW 16006153 16006153 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 197271 197271 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs 0 0 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? false false boolean
other
technical_lifetime Technical lifetime 25 25 years
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 5.2 5.2 0% MWe
heat_output_capacity 35.2 35.2 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 3,650 0 -100%
households_supplied_per_unit - -
land_use_per_unit - -
takes_part_in_ets 0 0 yes=1 / no=0
technical_lifetime 25 25 0% year
typical_input_capacity 80 80 0% MWinput
output_capacity - - MW
input_efficiency - -
output_efficiency - -
cost
initial_investment 83.23 M 83.23 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 1,026 K 1,026 K 0% euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 0 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 59.32 59.32 0% euro / MWh
max_consumption_price 59.32 59.32 0% euro / MWh
merit_order
merit_order_full_load_hours - -
merit_order_capacity_factor - -
merit_order_position - 17
security_of_supply
availability 0.91 0.91 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 411.04 M 0 -100%
preset_demand 411.04 M 411.04 M 0%
demand_of_sustainable 0 0
weighted_carrier_cost_per_mj 0.008 0.008 0%
weighted_carrier_co2_per_mj 0 0
sustainability_share 1 1 0%
final_demand 0 0
primary_demand 411.04 M 0 -100%
primary_demand_of_fossil 0 0
primary_demand_of_sustainable 411.04 M 0 -100%
primary_demand_of_wood_pellets 411.04 M 0 -100%
technical
input_capacity 80 80 0%
electric_based_input_capacity 80 80 0% MWinput
heat_based_input_capacity 80 80 0% MWinput
cooling_based_input_capacity - - MWinput
number_of_units 0.391 0.391 0%
costs_per_plant
total_costs_per(:plant) 14.93 M 6,186 K -58% euro / plant
fixed_costs_per(:plant) 6,186 K 6,186 K 0%
cost_of_capital_per(:plant) 1,831 K 1,831 K 0%
depreciation_costs_per(:plant) 3,329 K 3,329 K 0%
variable_costs_per(:plant) 8,747 K 0 -100%
fuel_costs_per(:plant) 8,747 K 0 -100%
co2_emissions_costs_per(:plant) 0 0
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 1,026 K 1,026 K 0%
variable_operation_and_maintenance_costs_per(:plant) 0 0
total_initial_investment_per(:plant) 83.23 M 83.23 M 0%
costs_per_node
total_costs_per(:node) 5,839 K 2,419 K -58%
fixed_costs_per(:node) 2,419 K 2,419 K 0%
cost_of_capital_per(:node) 716 K 716 K 0%
depreciation_costs_per(:node) 1,302 K 1,302 K 0%
variable_costs_per(:node) 3,420 K 0 -100%
fuel_costs_per(:node) 3,420 K 0 -100%
co2_emissions_costs_per(:node) 0 0
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 401 K 401 K 0%
variable_operation_and_maintenance_costs_per(:node) 0 0
total_initial_investment_per(:node) 32.55 M 32.55 M 0%
costs_per_mw_electricity
total_costs_per(:mw_electricity) 2,872 K 1,190 K -58%
fixed_costs_per(:mw_electricity) 1,190 K 1,190 K 0%
cost_of_capital_per(:mw_electricity) 352 K 352 K 0%
depreciation_costs_per(:mw_electricity) 640 K 640 K 0%
variable_costs_per(:mw_electricity) 1,682 K 0 -100%
fuel_costs_per(:mw_electricity) 1,682 K 0 -100%
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) 197 K 197 K 0%
variable_operation_and_maintenance_costs_per(:mw_electricity) 0 0
total_initial_investment_per(:mw_electricity) 16.01 M 16.01 M 0%
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 786.8 0 -100%
fixed_costs_per(:mwh_electricity) 325.9 0 -100%
cost_of_capital_per(:mwh_electricity) 96.48 0 -100%
depreciation_costs_per(:mwh_electricity) 175.4 0 -100%
variable_costs_per(:mwh_electricity) 460.9 NaN
fuel_costs_per(:mwh_electricity) 460.9 NaN
co2_emissions_costs_per(:mwh_electricity) 0 NaN
captured_biogenic_co2_costs_per(:mwh_electricity) 0 NaN
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 54.05 0 -100%
variable_operation_and_maintenance_costs_per(:mwh_electricity) 0 NaN
total_initial_investment_per(:mwh_electricity) 4,385.2 0 -100%
costs_per_mw_heat
total_costs_per(:mw_heat) 424 K 176 K -58%
fixed_costs_per(:mw_heat) 176 K 176 K 0%
cost_of_capital_per(:mw_heat) 52,020 52,020 0%
depreciation_costs_per(:mw_heat) 94,581.8 94,581.8 0%
variable_costs_per(:mw_heat) 248 K 0 -100%
fuel_costs_per(:mw_heat) 248 K 0 -100%
co2_emissions_costs_per(:mw_heat) 0 0
captured_biogenic_co2_costs_per(:mw_heat) 0 0
fixed_operation_and_maintenance_costs_per(:mw_heat) 29,142.4 29,142.4 0%
variable_operation_and_maintenance_costs_per(:mw_heat) 0 0
total_initial_investment_per(:mw_heat) 2,365 K 2,365 K 0%
costs_per_mwh_heat
total_costs_per(:mwh_heat) 116.2 0 -100%
fixed_costs_per(:mwh_heat) 48.15 0 -100%
cost_of_capital_per(:mwh_heat) 14.25 0 -100%
depreciation_costs_per(:mwh_heat) 25.91 0 -100%
variable_costs_per(:mwh_heat) 68.08 NaN
fuel_costs_per(:mwh_heat) 68.08 NaN
co2_emissions_costs_per(:mwh_heat) 0 NaN
captured_biogenic_co2_costs_per(:mwh_heat) 0 NaN
fixed_operation_and_maintenance_costs_per(:mwh_heat) 7.98 0 -100%
variable_operation_and_maintenance_costs_per(:mwh_heat) 0 NaN
total_initial_investment_per(:mwh_heat) 647.8 0 -100%