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 5.25.2{:class=>"change"}MWe
heat_output_capacity 35.235.2{:class=>"change"}MWth
hydrogen_output_capacity 00{:class=>"change"}MW
free_co2_factor 00{:class=>"change"}
ccs_capture_rate --{:class=>"change"}
construction_time 2.52.5{:class=>"change"}
electrical_efficiency_when_using_coal --{:class=>"change"}
electrical_efficiency_when_using_wood_pellets --{:class=>"change"}
full_load_hours 3,6500{: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 2525{:class=>"change"}year
typical_input_capacity 8080{:class=>"change"}MWinput
output_capacity --{:class=>"change"}MW
input_efficiency --{:class=>"change"}
output_efficiency --{:class=>"change"}
cost
initial_investment 83.23 M83.23 M{: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 1,026 K1,026 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 -unprofitable{:class=>"change"}profitable / unprofitable / conditionally_profitable
profit_per_mwh_electricity --{:class=>"change"}eur/MWh
marginal_costs 59.3259.32{:class=>"change"}euro / MWh
max_consumption_price 59.3259.32{:class=>"change"}euro / MWh
merit_order
merit_order_full_load_hours --{:class=>"change"}
merit_order_capacity_factor --{:class=>"change"}
merit_order_position -17{:class=>"change"}
security_of_supply
availability 0.910.91{: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 411.04 M0{:class=>"change"}
preset_demand 411.04 M411.04 M{: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"}
final_demand 00{:class=>"change"}
primary_demand 411.04 M0{:class=>"change"}
primary_demand_of_fossil 00{:class=>"change"}
primary_demand_of_sustainable 411.04 M0{:class=>"change"}
primary_demand_of_wood_pellets 411.04 M0{:class=>"change"}
technical
input_capacity 8080{:class=>"change"}
electric_based_input_capacity 8080{:class=>"change"}MWinput
heat_based_input_capacity 8080{:class=>"change"}MWinput
cooling_based_input_capacity --{:class=>"change"}MWinput
number_of_units 0.3910.391{:class=>"change"}
costs_per_plant
total_costs_per(:plant) 14.93 M6,186 K{:class=>"change"}euro / plant
fixed_costs_per(:plant) 6,186 K6,186 K{:class=>"change"}
cost_of_capital_per(:plant) 1,831 K1,831 K{:class=>"change"}
depreciation_costs_per(:plant) 3,329 K3,329 K{:class=>"change"}
variable_costs_per(:plant) 8,747 K0{:class=>"change"}
fuel_costs_per(:plant) 8,747 K0{: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) 1,026 K1,026 K{:class=>"change"}
variable_operation_and_maintenance_costs_per(:plant) 00{:class=>"change"}
total_initial_investment_per(:plant) 83.23 M83.23 M{:class=>"change"}
costs_per_node
total_costs_per(:node) 5,839 K2,419 K{:class=>"change"}
fixed_costs_per(:node) 2,419 K2,419 K{:class=>"change"}
cost_of_capital_per(:node) 716 K716 K{:class=>"change"}
depreciation_costs_per(:node) 1,302 K1,302 K{:class=>"change"}
variable_costs_per(:node) 3,420 K0{:class=>"change"}
fuel_costs_per(:node) 3,420 K0{: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) 401 K401 K{:class=>"change"}
variable_operation_and_maintenance_costs_per(:node) 00{:class=>"change"}
total_initial_investment_per(:node) 32.55 M32.55 M{:class=>"change"}
costs_per_mw_electricity
total_costs_per(:mw_electricity) 2,872 K1,190 K{:class=>"change"}
fixed_costs_per(:mw_electricity) 1,190 K1,190 K{:class=>"change"}
cost_of_capital_per(:mw_electricity) 352 K352 K{:class=>"change"}
depreciation_costs_per(:mw_electricity) 640 K640 K{:class=>"change"}
variable_costs_per(:mw_electricity) 1,682 K0{:class=>"change"}
fuel_costs_per(:mw_electricity) 1,682 K0{: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) 197 K197 K{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_electricity) 00{:class=>"change"}
total_initial_investment_per(:mw_electricity) 16.01 M16.01 M{:class=>"change"}
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 786.80{:class=>"change"}
fixed_costs_per(:mwh_electricity) 325.90{:class=>"change"}
cost_of_capital_per(:mwh_electricity) 96.480{:class=>"change"}
depreciation_costs_per(:mwh_electricity) 175.40{:class=>"change"}
variable_costs_per(:mwh_electricity) 460.9NaN{:class=>"change"}
fuel_costs_per(:mwh_electricity) 460.9NaN{:class=>"change"}
co2_emissions_costs_per(:mwh_electricity) 0NaN{:class=>"change"}
captured_biogenic_co2_costs_per(:mwh_electricity) 0NaN{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 54.050{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_electricity) 0NaN{:class=>"change"}
total_initial_investment_per(:mwh_electricity) 4,385.20{:class=>"change"}
costs_per_mw_heat
total_costs_per(:mw_heat) 424 K176 K{:class=>"change"}
fixed_costs_per(:mw_heat) 176 K176 K{:class=>"change"}
cost_of_capital_per(:mw_heat) 52,02052,020{:class=>"change"}
depreciation_costs_per(:mw_heat) 94,581.894,581.8{:class=>"change"}
variable_costs_per(:mw_heat) 248 K0{:class=>"change"}
fuel_costs_per(:mw_heat) 248 K0{: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) 29,142.429,142.4{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_heat) 00{:class=>"change"}
total_initial_investment_per(:mw_heat) 2,365 K2,365 K{:class=>"change"}
costs_per_mwh_heat
total_costs_per(:mwh_heat) 116.20{:class=>"change"}
fixed_costs_per(:mwh_heat) 48.150{:class=>"change"}
cost_of_capital_per(:mwh_heat) 14.250{:class=>"change"}
depreciation_costs_per(:mwh_heat) 25.910{:class=>"change"}
variable_costs_per(:mwh_heat) 68.08NaN{:class=>"change"}
fuel_costs_per(:mwh_heat) 68.08NaN{:class=>"change"}
co2_emissions_costs_per(:mwh_heat) 0NaN{:class=>"change"}
captured_biogenic_co2_costs_per(:mwh_heat) 0NaN{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_heat) 7.980{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_heat) 0NaN{:class=>"change"}
total_initial_investment_per(:mwh_heat) 647.80{:class=>"change"}