Present 4.34 B 4.34 B 4.34 B
Future 4.34 B 4.34 B 4.34 B
Edges 4.34 B Outputs
Node MJ Type
agriculture_locally_available_electricity 1.82 B Flexible
Reversed
42.0 %
19.0 %
Node MJ Type
agriculture_locally_available_steam_hot_water 1.69 B Flexible
Reversed
39.0 %
Inputs Edges 4.34 B
100.0 %
Type MJ Node
Share 4.34 B energy_distribution_biogas
Edges 4.34 B Outputs
Node MJ Type
agriculture_locally_available_electricity 1.82 B Flexible
Reversed
42.0 %
19.0 %
Node MJ Type
agriculture_locally_available_steam_hot_water 1.69 B Flexible
Reversed
39.0 %
Inputs Edges 4.34 B
100.0 %
Type MJ Node
Share 4.34 B energy_distribution_biogas
Method Label Present Future Unit
technical
electricity_output_capacity * number_of_units Installed electrical capacity 67.58 67.58 MW
electricity_output_conversion Electrical efficiency 42.0 42.0 %
heat_output_conversion Heat efficiency 39.0 39.0 %
full_load_hours Full load hours 7,500 7,500 hour / year
cost
total_investment_over_lifetime_per(:mw_electricity) Investment over lifetime per MW 607902 607902 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 0 0 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs 16 16 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 20 20 years
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 1.971.97{:class=>"change"}MWe
heat_output_capacity 1.831.83{:class=>"change"}MWth
hydrogen_output_capacity 00{:class=>"change"}MW
free_co2_factor 00{:class=>"change"}
ccs_capture_rate --{:class=>"change"}
construction_time 11{:class=>"change"}
electrical_efficiency_when_using_coal --{:class=>"change"}
electrical_efficiency_when_using_wood_pellets --{:class=>"change"}
full_load_hours 7,5007,500{: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 2020{:class=>"change"}year
typical_input_capacity 4.74.7{:class=>"change"}MWinput
output_capacity --{:class=>"change"}MW
input_efficiency --{:class=>"change"}
output_efficiency --{:class=>"change"}
cost
initial_investment 1,200 K1,200 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 00{:class=>"change"}euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 1616{: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 143.8143.8{:class=>"change"}euro / MWh
max_consumption_price 143.8143.8{:class=>"change"}euro / MWh
merit_order
merit_order_full_load_hours --{:class=>"change"}
merit_order_capacity_factor --{:class=>"change"}
merit_order_position --{:class=>"change"}
security_of_supply
availability 0.950.95{: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 4.34 B4.34 B{:class=>"change"}
preset_demand 4.34 B4.34 B{:class=>"change"}
demand_of_sustainable 00{:class=>"change"}
weighted_carrier_cost_per_mj 0.0160.016{:class=>"change"}
weighted_carrier_co2_per_mj 00{:class=>"change"}
sustainability_share 11{:class=>"change"}
final_demand 00{:class=>"change"}
primary_demand 4.34 B4.34 B{:class=>"change"}
primary_demand_of_fossil 00{:class=>"change"}
primary_demand_of_sustainable 4.34 B4.34 B{:class=>"change"}
primary_demand_of_biogas 4.34 B4.34 B{:class=>"change"}
technical
input_capacity 4.74.7{:class=>"change"}
electric_based_input_capacity 4.74.7{:class=>"change"}MWinput
heat_based_input_capacity 4.74.7{:class=>"change"}MWinput
cooling_based_input_capacity --{:class=>"change"}MWinput
number_of_units 34.2434.24{:class=>"change"}
costs_per_plant
total_costs_per(:plant) 2,214 K2,214 K{:class=>"change"}euro / plant
fixed_costs_per(:plant) 85,20085,200{:class=>"change"}
cost_of_capital_per(:plant) 25,20025,200{:class=>"change"}
depreciation_costs_per(:plant) 60,00060,000{:class=>"change"}
variable_costs_per(:plant) 2,129 K2,129 K{:class=>"change"}
fuel_costs_per(:plant) 2,009 K2,009 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) 00{:class=>"change"}
variable_operation_and_maintenance_costs_per(:plant) 120 K120 K{:class=>"change"}
total_initial_investment_per(:plant) 1,200 K1,200 K{:class=>"change"}
costs_per_node
total_costs_per(:node) 75.82 M75.82 M{:class=>"change"}
fixed_costs_per(:node) 2,917 K2,917 K{:class=>"change"}
cost_of_capital_per(:node) 863 K863 K{:class=>"change"}
depreciation_costs_per(:node) 2,054 K2,054 K{:class=>"change"}
variable_costs_per(:node) 72.9 M72.9 M{:class=>"change"}
fuel_costs_per(:node) 68.79 M68.79 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) 00{:class=>"change"}
variable_operation_and_maintenance_costs_per(:node) 4,108 K4,108 K{:class=>"change"}
total_initial_investment_per(:node) 41.08 M41.08 M{:class=>"change"}
costs_per_mw_electricity
total_costs_per(:mw_electricity) 1,122 K1,122 K{:class=>"change"}
fixed_costs_per(:mw_electricity) 43,161.143,161.1{:class=>"change"}
cost_of_capital_per(:mw_electricity) 12,76612,766{:class=>"change"}
depreciation_costs_per(:mw_electricity) 30,395.130,395.1{:class=>"change"}
variable_costs_per(:mw_electricity) 1,079 K1,079 K{:class=>"change"}
fuel_costs_per(:mw_electricity) 1,018 K1,018 K{:class=>"change"}
co2_emissions_costs_per(:mw_electricity) 00{:class=>"change"}
captured_biogenic_co2_costs_per(:mw_electricity) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mw_electricity) 00{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_electricity) 60,790.360,790.3{:class=>"change"}
total_initial_investment_per(:mw_electricity) 608 K608 K{:class=>"change"}
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 149.6149.6{:class=>"change"}
fixed_costs_per(:mwh_electricity) 5.755.75{:class=>"change"}
cost_of_capital_per(:mwh_electricity) 1.71.7{:class=>"change"}
depreciation_costs_per(:mwh_electricity) 4.054.05{:class=>"change"}
variable_costs_per(:mwh_electricity) 143.8143.8{:class=>"change"}
fuel_costs_per(:mwh_electricity) 135.7135.7{:class=>"change"}
co2_emissions_costs_per(:mwh_electricity) 00{:class=>"change"}
captured_biogenic_co2_costs_per(:mwh_electricity) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 00{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_electricity) 8.118.11{:class=>"change"}
total_initial_investment_per(:mwh_electricity) 81.0581.05{:class=>"change"}
costs_per_mw_heat
total_costs_per(:mw_heat) 1,208 K1,208 K{:class=>"change"}
fixed_costs_per(:mw_heat) 46,481.246,481.2{:class=>"change"}
cost_of_capital_per(:mw_heat) 13,74813,748{:class=>"change"}
depreciation_costs_per(:mw_heat) 32,733.232,733.2{:class=>"change"}
variable_costs_per(:mw_heat) 1,162 K1,162 K{:class=>"change"}
fuel_costs_per(:mw_heat) 1,096 K1,096 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) 00{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_heat) 65,466.465,466.4{:class=>"change"}
total_initial_investment_per(:mw_heat) 655 K655 K{:class=>"change"}
costs_per_mwh_heat
total_costs_per(:mwh_heat) 161.1161.1{:class=>"change"}
fixed_costs_per(:mwh_heat) 6.26.2{:class=>"change"}
cost_of_capital_per(:mwh_heat) 1.831.83{:class=>"change"}
depreciation_costs_per(:mwh_heat) 4.364.36{:class=>"change"}
variable_costs_per(:mwh_heat) 154.9154.9{:class=>"change"}
fuel_costs_per(:mwh_heat) 146.2146.2{: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) 00{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_heat) 8.738.73{:class=>"change"}
total_initial_investment_per(:mwh_heat) 87.2987.29{:class=>"change"}