Present 0 0 0
Future 0 0 0
Edges 0 Outputs
Node MJ Type
agriculture_locally_available_electricity 0 Flexible
Reversed
43.0 %
10.0 %
Node MJ Type
agriculture_locally_available_steam_hot_water 0 Flexible
Reversed
47.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_biogas
Edges 0 Outputs
Node MJ Type
agriculture_locally_available_electricity 0 Flexible
Reversed
43.0 %
10.0 %
Node MJ Type
agriculture_locally_available_steam_hot_water 0 Flexible
Reversed
47.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_biogas
Method Label Present Future Unit
technical
electricity_output_capacity * number_of_units Installed electrical capacity 0 0 MW
electricity_output_conversion Electrical efficiency 43.0 43.0 %
heat_output_conversion Heat efficiency 47.0 47.0 %
full_load_hours Full load hours 8,000 8,000 hour / year
cost
total_investment_over_lifetime_per(:mw_electricity) Investment over lifetime per MW 593765 593765 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 2.022.02{:class=>"change"}MWe
heat_output_capacity 2.212.21{: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 8,0008,000{: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 140.5140.5{:class=>"change"}euro / MWh
max_consumption_price 140.5140.5{: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 00{:class=>"change"}
preset_demand 00{: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 00{:class=>"change"}
primary_demand_of_fossil 00{:class=>"change"}
primary_demand_of_sustainable 00{: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 00{:class=>"change"}
costs_per_plant
total_costs_per(:plant) 2,356 K2,356 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) 2,271 K2,271 K{:class=>"change"}
fuel_costs_per(:plant) 2,143 K2,143 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) 128 K128 K{:class=>"change"}
total_initial_investment_per(:plant) 1,200 K1,200 K{:class=>"change"}
costs_per_node
total_costs_per(:node) 00{:class=>"change"}
fixed_costs_per(:node) 00{:class=>"change"}
cost_of_capital_per(:node) 00{:class=>"change"}
depreciation_costs_per(:node) 00{:class=>"change"}
variable_costs_per(:node) 00{:class=>"change"}
fuel_costs_per(:node) 00{: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) 00{:class=>"change"}
total_initial_investment_per(:node) 00{:class=>"change"}
costs_per_mw_electricity
total_costs_per(:mw_electricity) 1,166 K1,166 K{:class=>"change"}
fixed_costs_per(:mw_electricity) 42,157.342,157.3{:class=>"change"}
cost_of_capital_per(:mw_electricity) 12,469.112,469.1{:class=>"change"}
depreciation_costs_per(:mw_electricity) 29,688.329,688.3{:class=>"change"}
variable_costs_per(:mw_electricity) 1,124 K1,124 K{:class=>"change"}
fuel_costs_per(:mw_electricity) 1,060 K1,060 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) 63,33563,335{:class=>"change"}
total_initial_investment_per(:mw_electricity) 594 K594 K{:class=>"change"}
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 145.7145.7{:class=>"change"}
fixed_costs_per(:mwh_electricity) 5.275.27{:class=>"change"}
cost_of_capital_per(:mwh_electricity) 1.561.56{:class=>"change"}
depreciation_costs_per(:mwh_electricity) 3.713.71{:class=>"change"}
variable_costs_per(:mwh_electricity) 140.5140.5{:class=>"change"}
fuel_costs_per(:mwh_electricity) 132.6132.6{: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) 7.927.92{:class=>"change"}
total_initial_investment_per(:mwh_electricity) 74.2274.22{:class=>"change"}
costs_per_mw_heat
total_costs_per(:mw_heat) 1,067 K1,067 K{:class=>"change"}
fixed_costs_per(:mw_heat) 38,569.538,569.5{:class=>"change"}
cost_of_capital_per(:mw_heat) 11,407.911,407.9{:class=>"change"}
depreciation_costs_per(:mw_heat) 27,161.627,161.6{:class=>"change"}
variable_costs_per(:mw_heat) 1,028 K1,028 K{:class=>"change"}
fuel_costs_per(:mw_heat) 970 K970 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) 57,944.857,944.8{:class=>"change"}
total_initial_investment_per(:mw_heat) 543 K543 K{:class=>"change"}
costs_per_mwh_heat
total_costs_per(:mwh_heat) 133.3133.3{:class=>"change"}
fixed_costs_per(:mwh_heat) 4.824.82{:class=>"change"}
cost_of_capital_per(:mwh_heat) 1.431.43{:class=>"change"}
depreciation_costs_per(:mwh_heat) 3.43.4{:class=>"change"}
variable_costs_per(:mwh_heat) 128.5128.5{:class=>"change"}
fuel_costs_per(:mwh_heat) 121.3121.3{: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) 7.247.24{:class=>"change"}
total_initial_investment_per(:mwh_heat) 67.967.9{:class=>"change"}