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 2.02 2.02 0% MWe
heat_output_capacity 2.21 2.21 0% MWth
hydrogen_output_capacity 0 0 MW
free_co2_factor 0 0
ccs_capture_rate - -
construction_time 1 1 0%
electrical_efficiency_when_using_coal - -
electrical_efficiency_when_using_wood_pellets - -
full_load_hours 8,000 8,000 0%
households_supplied_per_unit - -
land_use_per_unit - -
takes_part_in_ets 0 0 yes=1 / no=0
technical_lifetime 20 20 0% year
typical_input_capacity 4.7 4.7 0% MWinput
output_capacity - - MW
input_efficiency - -
output_efficiency - -
cost
initial_investment 1,200 K 1,200 K 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 0 0 euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 16 16 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 140.5 140.5 0% euro / MWh
max_consumption_price 140.5 140.5 0% euro / MWh
merit_order
merit_order_full_load_hours - -
merit_order_capacity_factor - -
merit_order_position - -
security_of_supply
availability 0.95 0.95 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 0 0
preset_demand 0 0
demand_of_sustainable 0 0
weighted_carrier_cost_per_mj 0.016 0.016 0%
weighted_carrier_co2_per_mj 0 0
sustainability_share 1 1 0%
final_demand 0 0
primary_demand 0 0
primary_demand_of_fossil 0 0
primary_demand_of_sustainable 0 0
technical
input_capacity 4.7 4.7 0%
electric_based_input_capacity 4.7 4.7 0% MWinput
heat_based_input_capacity 4.7 4.7 0% MWinput
cooling_based_input_capacity - - MWinput
number_of_units 0 0
costs_per_plant
total_costs_per(:plant) 2,356 K 2,356 K 0% euro / plant
fixed_costs_per(:plant) 85,200 85,200 0%
cost_of_capital_per(:plant) 25,200 25,200 0%
depreciation_costs_per(:plant) 60,000 60,000 0%
variable_costs_per(:plant) 2,271 K 2,271 K 0%
fuel_costs_per(:plant) 2,143 K 2,143 K 0%
co2_emissions_costs_per(:plant) 0 0
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 0 0
variable_operation_and_maintenance_costs_per(:plant) 128 K 128 K 0%
total_initial_investment_per(:plant) 1,200 K 1,200 K 0%
costs_per_node
total_costs_per(:node) 0 0
fixed_costs_per(:node) 0 0
cost_of_capital_per(:node) 0 0
depreciation_costs_per(:node) 0 0
variable_costs_per(:node) 0 0
fuel_costs_per(:node) 0 0
co2_emissions_costs_per(:node) 0 0
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 0 0
variable_operation_and_maintenance_costs_per(:node) 0 0
total_initial_investment_per(:node) 0 0
costs_per_mw_electricity
total_costs_per(:mw_electricity) 1,166 K 1,166 K 0%
fixed_costs_per(:mw_electricity) 42,157.3 42,157.3 0%
cost_of_capital_per(:mw_electricity) 12,469.1 12,469.1 0%
depreciation_costs_per(:mw_electricity) 29,688.3 29,688.3 0%
variable_costs_per(:mw_electricity) 1,124 K 1,124 K 0%
fuel_costs_per(:mw_electricity) 1,060 K 1,060 K 0%
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) 0 0
variable_operation_and_maintenance_costs_per(:mw_electricity) 63,335 63,335 0%
total_initial_investment_per(:mw_electricity) 594 K 594 K 0%
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 145.7 145.7 0%
fixed_costs_per(:mwh_electricity) 5.27 5.27 0%
cost_of_capital_per(:mwh_electricity) 1.56 1.56 0%
depreciation_costs_per(:mwh_electricity) 3.71 3.71 0%
variable_costs_per(:mwh_electricity) 140.5 140.5 0%
fuel_costs_per(:mwh_electricity) 132.6 132.6 0%
co2_emissions_costs_per(:mwh_electricity) 0 0
captured_biogenic_co2_costs_per(:mwh_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 0 0
variable_operation_and_maintenance_costs_per(:mwh_electricity) 7.92 7.92 0%
total_initial_investment_per(:mwh_electricity) 74.22 74.22 0%
costs_per_mw_heat
total_costs_per(:mw_heat) 1,067 K 1,067 K 0%
fixed_costs_per(:mw_heat) 38,569.5 38,569.5 0%
cost_of_capital_per(:mw_heat) 11,407.9 11,407.9 0%
depreciation_costs_per(:mw_heat) 27,161.6 27,161.6 0%
variable_costs_per(:mw_heat) 1,028 K 1,028 K 0%
fuel_costs_per(:mw_heat) 970 K 970 K 0%
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) 0 0
variable_operation_and_maintenance_costs_per(:mw_heat) 57,944.8 57,944.8 0%
total_initial_investment_per(:mw_heat) 543 K 543 K 0%
costs_per_mwh_heat
total_costs_per(:mwh_heat) 133.3 133.3 0%
fixed_costs_per(:mwh_heat) 4.82 4.82 0%
cost_of_capital_per(:mwh_heat) 1.43 1.43 0%
depreciation_costs_per(:mwh_heat) 3.4 3.4 0%
variable_costs_per(:mwh_heat) 128.5 128.5 0%
fuel_costs_per(:mwh_heat) 121.3 121.3 0%
co2_emissions_costs_per(:mwh_heat) 0 0
captured_biogenic_co2_costs_per(:mwh_heat) 0 0
fixed_operation_and_maintenance_costs_per(:mwh_heat) 0 0
variable_operation_and_maintenance_costs_per(:mwh_heat) 7.24 7.24 0%
total_initial_investment_per(:mwh_heat) 67.9 67.9 0%