Present 22.25 B 22.25 B 22.25 B
Future 24.18 B 24.18 B 24.18 B
8.68%
Edges 22.25 B Outputs
Node MJ Type
energy_distribution_biogas 12.01 B Share
54.0 %
46.0 %
Inputs Edges 22.25 B
100.0 %
Type MJ Node
Share 22.25 B energy_distribution_wet_biomass
Edges 24.18 B Outputs
Node MJ Type
energy_distribution_biogas 13.06 B Share
54.0 %
46.0 %
Inputs Edges 24.18 B
100.0 %
Type MJ Node
Share 24.18 B energy_distribution_wet_biomass
Method Label Present Future Unit
technical
input_capacity * number_of_units Installed input capacity 772.5 839.5 MW
full_load_hours Full load hours 8,000 8,000 hour / year
1.0 - loss_output_conversion Efficiency 54.0 54.0 %
cost
total_investment_over_lifetime_per(:mw_input_capacity) Investment over lifetime per MW input 384001 384001 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_input_capacity) Fixed operation and maintenance costs 158400 158400 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 12 12 years
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 0 0 MWe
heat_output_capacity 0 0 MWth
hydrogen_output_capacity 0 0 MW
free_co2_factor 0 0
ccs_capture_rate - -
construction_time 3 3 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 0 0
takes_part_in_ets 0 0 yes=1 / no=0
technical_lifetime 12 12 0% year
typical_input_capacity 8.33 8.33 0% MWinput
output_capacity - - MW
input_efficiency - -
output_efficiency - -
cost
initial_investment 3,200 K 3,200 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 1,320 K 1,320 K 0% euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 0 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 - - euro / MWh
max_consumption_price - - euro / MWh
merit_order
merit_order_full_load_hours - -
merit_order_capacity_factor - -
merit_order_position - -
security_of_supply
availability 0.98 0.98 0%
part_load_operating_point - -
part_load_efficiency_penalty - -
forecasting_error 0 0
misc
demand_expected_value 22.25 B 22.25 B 0%
excel_id - -
max_demand - -
Node Calculations Present Future Change Unit
demand
demand 22.25 B 24.18 B 8%
preset_demand - -
demand_of_sustainable 0 0
weighted_carrier_cost_per_mj 0 0
weighted_carrier_co2_per_mj 0 0
sustainability_share 1 1 0%
final_demand 0 0
primary_demand 12.01 B 13.06 B 8%
primary_demand_of_fossil 0 0
primary_demand_of_sustainable 12.01 B 13.06 B 8%
primary_demand_of_biogas 12.01 B 13.06 B 8%
technical
input_capacity 8.33 8.33 0%
electric_based_input_capacity - - MWinput
heat_based_input_capacity - - MWinput
cooling_based_input_capacity - - MWinput
number_of_units 92.7 100.7 8%
costs_per_plant
total_costs_per(:plant) 1,667 K 1,667 K 0% euro / plant
fixed_costs_per(:plant) 1,667 K 1,667 K 0%
cost_of_capital_per(:plant) 80,000 80,000 0%
depreciation_costs_per(:plant) 267 K 267 K 0%
variable_costs_per(:plant) 0 0
fuel_costs_per(:plant) 0 0
co2_emissions_costs_per(:plant) 0 0
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 1,320 K 1,320 K 0%
variable_operation_and_maintenance_costs_per(:plant) 0 0
total_initial_investment_per(:plant) 3,200 K 3,200 K 0%
costs_per_node
total_costs_per(:node) 154.5 M 167.9 M 8%
fixed_costs_per(:node) 154.5 M 167.9 M 8%
cost_of_capital_per(:node) 7,416 K 8,059 K 8%
depreciation_costs_per(:node) 24.72 M 26.86 M 8%
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) 122.36 M 132.98 M 8%
variable_operation_and_maintenance_costs_per(:node) 0 0
total_initial_investment_per(:node) 296.63 M 322.37 M 8%
costs_per_mw_electricity
total_costs_per(:mw_electricity) 0 0
fixed_costs_per(:mw_electricity) 0 0
cost_of_capital_per(:mw_electricity) 0 0
depreciation_costs_per(:mw_electricity) 0 0
variable_costs_per(:mw_electricity) NaN NaN
fuel_costs_per(:mw_electricity) NaN NaN
co2_emissions_costs_per(:mw_electricity) NaN NaN
captured_biogenic_co2_costs_per(:mw_electricity) NaN NaN
fixed_operation_and_maintenance_costs_per(:mw_electricity) 0 0
variable_operation_and_maintenance_costs_per(:mw_electricity) NaN NaN
total_initial_investment_per(:mw_electricity) 0 0
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 0 0
fixed_costs_per(:mwh_electricity) 0 0
cost_of_capital_per(:mwh_electricity) 0 0
depreciation_costs_per(:mwh_electricity) 0 0
variable_costs_per(:mwh_electricity) NaN NaN
fuel_costs_per(:mwh_electricity) NaN NaN
co2_emissions_costs_per(:mwh_electricity) NaN NaN
captured_biogenic_co2_costs_per(:mwh_electricity) NaN NaN
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 0 0
variable_operation_and_maintenance_costs_per(:mwh_electricity) NaN NaN
total_initial_investment_per(:mwh_electricity) 0 0
costs_per_mw_heat
total_costs_per(:mw_heat) 0 0
fixed_costs_per(:mw_heat) 0 0
cost_of_capital_per(:mw_heat) 0 0
depreciation_costs_per(:mw_heat) 0 0
variable_costs_per(:mw_heat) NaN NaN
fuel_costs_per(:mw_heat) NaN NaN
co2_emissions_costs_per(:mw_heat) NaN NaN
captured_biogenic_co2_costs_per(:mw_heat) NaN NaN
fixed_operation_and_maintenance_costs_per(:mw_heat) 0 0
variable_operation_and_maintenance_costs_per(:mw_heat) NaN NaN
total_initial_investment_per(:mw_heat) 0 0
costs_per_mwh_heat
total_costs_per(:mwh_heat) 0 0
fixed_costs_per(:mwh_heat) 0 0
cost_of_capital_per(:mwh_heat) 0 0
depreciation_costs_per(:mwh_heat) 0 0
variable_costs_per(:mwh_heat) NaN NaN
fuel_costs_per(:mwh_heat) NaN NaN
co2_emissions_costs_per(:mwh_heat) NaN NaN
captured_biogenic_co2_costs_per(:mwh_heat) NaN NaN
fixed_operation_and_maintenance_costs_per(:mwh_heat) 0 0
variable_operation_and_maintenance_costs_per(:mwh_heat) NaN NaN
total_initial_investment_per(:mwh_heat) 0 0