Present 3.44 B 3.44 B 3.44 B
Future 5.69 B 5.69 B 5.69 B
65.55%
Edges 3.44 B Outputs
20.0 %
Node MJ Type
energy_production_aggregator_ht_steam_hot_water 2.75 B Flexible
Reversed
80.0 %
Inputs Edges 3.44 B
100.0 %
Type MJ Node
Share 3.44 B energy_distribution_wood_pellets
Edges 5.69 B Outputs
20.0 %
Node MJ Type
energy_production_aggregator_ht_steam_hot_water 4.55 B Flexible
Reversed
80.0 %
Inputs Edges 5.69 B
100.0 %
Type MJ Node
Share 5.69 B energy_distribution_wood_pellets
Method Label Present Future Unit
technical
heat_output_conversion Heat efficiency (LHV) 80.0 80.0 %
heat_output_capacity Heat capacity per unit 16.7 16.7 MW / unit
full_load_hours Full load hours 2,190 3,625.6 hour / year
cost
total_investment_over_lifetime_per(:plant) Investment over lifetime per plant 8,185 K 8,185 K EUR / unit
fixed_operation_and_maintenance_costs_per(:plant) Fixed operation and maintenance costs 433 K 433 K EUR / unit / 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 15 15 years
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 00{class: "change"}MWe
heat_output_capacity 16.716.7{class: "change"}MWth
hydrogen_output_capacity 00{class: "change"}MW
free_co2_factor 00{class: "change"}
ccs_capture_rate --{class: "change"}
construction_time 22{class: "change"}
electrical_efficiency_when_using_coal --{class: "change"}
electrical_efficiency_when_using_wood_pellets --{class: "change"}
full_load_hours 2,1903,625.6{class: "change"}
households_supplied_per_unit --{class: "change"}
land_use_per_unit --{class: "change"}
takes_part_in_ets 00{class: "change"}yes=1 / no=0
technical_lifetime 1515{class: "change"}year
typical_input_capacity --{class: "change"}MWinput
output_capacity --{class: "change"}MW
input_efficiency --{class: "change"}
output_efficiency --{class: "change"}
cost
initial_investment 8,185 K8,185 K{class: "change"}euro / unit
ccs_investment 00{class: "change"}euro / unit
cost_of_installing 00{class: "change"}euro / unit
decommissioning_costs 00{class: "change"}euro / unit
fixed_operation_and_maintenance_costs_per_year 433 K433 K{class: "change"}euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 00{class: "change"}euro / full load hour
variable_operation_and_maintenance_costs_for_ccs_per_full_load_hour 00{class: "change"}euro / full load hour
fixed_costs_per_mw_input_capacity --{class: "change"}euro / MWinput
costs_per_mj --{class: "change"}
wacc 0.040.04{class: "change"}
profitability --{class: "change"}profitable / unprofitable / conditionally_profitable
profit_per_mwh_electricity --{class: "change"}eur/MWh
marginal_costs --{class: "change"}euro / MWh
max_consumption_price --{class: "change"}euro / MWh
capital_expenditures 731 K731 K{class: "change"}euro / unit / year
operating_expenses 433 K433 K{class: "change"}euro / unit / year
operating_expenses_including_fuel 1,803 K2,701 K{class: "change"}euro / unit / year
revenue 00{class: "change"}euro / unit / year
merit_order
merit_order_full_load_hours --{class: "change"}
merit_order_capacity_factor --{class: "change"}
merit_order_position -1{class: "change"}
security_of_supply
availability 11{class: "change"}
part_load_operating_point --{class: "change"}
part_load_efficiency_penalty --{class: "change"}
forecasting_error --{class: "change"}
misc
demand_expected_value --{class: "change"}
excel_id --{class: "change"}
max_demand --{class: "change"}
Node Calculations Present Future Change Unit
demand
demand 3.44 B5.69 B{class: "change"}
preset_demand 3.44 B3.44 B{class: "change"}
demand_of_sustainable 00{class: "change"}
weighted_carrier_cost_per_mj 0.0080.008{class: "change"}
weighted_carrier_co2_per_mj 00{class: "change"}
sustainability_share 11{class: "change"}
primary_demand 3.82 B6.32 B{class: "change"}
primary_demand_of_fossil 00{class: "change"}
primary_demand_of_sustainable 3.82 B6.32 B{class: "change"}
primary_demand_of_dry_biomass 3.82 B6.32 B{class: "change"}
technical
input_capacity 20.8720.87{class: "change"}
electric_based_input_capacity --{class: "change"}MWinput
heat_based_input_capacity 20.8720.87{class: "change"}MWinput
cooling_based_input_capacity --{class: "change"}MWinput
number_of_units 20.8820.88{class: "change"}
costs_per_plant
total_costs_per(:plant) 2,534 K3,432 K{class: "change"}euro / plant
fixed_costs_per(:plant) 1,165 K1,165 K{class: "change"}
cost_of_capital_per(:plant) 186 K186 K{class: "change"}
depreciation_costs_per(:plant) 546 K546 K{class: "change"}
variable_costs_per(:plant) 1,369 K2,267 K{class: "change"}
fuel_costs_per(:plant) 1,369 K2,267 K{class: "change"}
co2_emissions_costs_per(:plant) 00{class: "change"}
captured_biogenic_co2_costs_per(:plant) 00{class: "change"}
fixed_operation_and_maintenance_costs_per(:plant) 433 K433 K{class: "change"}
variable_operation_and_maintenance_costs_per(:plant) 00{class: "change"}
total_initial_investment_per(:plant) 8,185 K8,185 K{class: "change"}
costs_per_node
total_costs_per(:node) 52.92 M71.66 M{class: "change"}
fixed_costs_per(:node) 24.32 M24.32 M{class: "change"}
cost_of_capital_per(:node) 3,874 K3,874 K{class: "change"}
depreciation_costs_per(:node) 11.39 M11.39 M{class: "change"}
variable_costs_per(:node) 28.6 M47.34 M{class: "change"}
fuel_costs_per(:node) 28.6 M47.34 M{class: "change"}
co2_emissions_costs_per(:node) 00{class: "change"}
captured_biogenic_co2_costs_per(:node) 00{class: "change"}
fixed_operation_and_maintenance_costs_per(:node) 9,051 K9,051 K{class: "change"}
variable_operation_and_maintenance_costs_per(:node) 00{class: "change"}
total_initial_investment_per(:node) 170.92 M170.92 M{class: "change"}
costs_per_mw_electricity
total_costs_per(:mw_electricity) 00{class: "change"}
fixed_costs_per(:mw_electricity) 00{class: "change"}
cost_of_capital_per(:mw_electricity) 00{class: "change"}
depreciation_costs_per(:mw_electricity) 00{class: "change"}
variable_costs_per(:mw_electricity) 00{class: "change"}
fuel_costs_per(:mw_electricity) 00{class: "change"}
co2_emissions_costs_per(:mw_electricity) NaNNaN{class: "change"}
captured_biogenic_co2_costs_per(:mw_electricity) NaNNaN{class: "change"}
fixed_operation_and_maintenance_costs_per(:mw_electricity) 00{class: "change"}
variable_operation_and_maintenance_costs_per(:mw_electricity) NaNNaN{class: "change"}
total_initial_investment_per(:mw_electricity) 00{class: "change"}
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 00{class: "change"}
fixed_costs_per(:mwh_electricity) 00{class: "change"}
cost_of_capital_per(:mwh_electricity) 00{class: "change"}
depreciation_costs_per(:mwh_electricity) 00{class: "change"}
variable_costs_per(:mwh_electricity) 00{class: "change"}
fuel_costs_per(:mwh_electricity) 00{class: "change"}
co2_emissions_costs_per(:mwh_electricity) NaNNaN{class: "change"}
captured_biogenic_co2_costs_per(:mwh_electricity) NaNNaN{class: "change"}
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 00{class: "change"}
variable_operation_and_maintenance_costs_per(:mwh_electricity) NaNNaN{class: "change"}
total_initial_investment_per(:mwh_electricity) 00{class: "change"}
costs_per_mw_heat
total_costs_per(:mw_heat) 152 K205 K{class: "change"}
fixed_costs_per(:mw_heat) 69,737.269,737.2{class: "change"}
cost_of_capital_per(:mw_heat) 11,109.311,109.3{class: "change"}
depreciation_costs_per(:mw_heat) 32,674.532,674.5{class: "change"}
variable_costs_per(:mw_heat) 82,004.5136 K{class: "change"}
fuel_costs_per(:mw_heat) 82,004.5136 K{class: "change"}
co2_emissions_costs_per(:mw_heat) 00{class: "change"}
captured_biogenic_co2_costs_per(:mw_heat) 00{class: "change"}
fixed_operation_and_maintenance_costs_per(:mw_heat) 25,953.325,953.3{class: "change"}
variable_operation_and_maintenance_costs_per(:mw_heat) 00{class: "change"}
total_initial_investment_per(:mw_heat) 490 K490 K{class: "change"}
costs_per_mwh_heat
total_costs_per(:mwh_heat) 69.2956.68{class: "change"}
fixed_costs_per(:mwh_heat) 31.8419.23{class: "change"}
cost_of_capital_per(:mwh_heat) 5.073.06{class: "change"}
depreciation_costs_per(:mwh_heat) 14.929.01{class: "change"}
variable_costs_per(:mwh_heat) 37.4437.44{class: "change"}
fuel_costs_per(:mwh_heat) 37.4437.44{class: "change"}
co2_emissions_costs_per(:mwh_heat) 00{class: "change"}
captured_biogenic_co2_costs_per(:mwh_heat) 00{class: "change"}
fixed_operation_and_maintenance_costs_per(:mwh_heat) 11.857.16{class: "change"}
variable_operation_and_maintenance_costs_per(:mwh_heat) 00{class: "change"}
total_initial_investment_per(:mwh_heat) 223.8135.2{class: "change"}