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 00{:class=>"change"}MWe
heat_output_capacity 00{:class=>"change"}MWth
hydrogen_output_capacity 00{:class=>"change"}MW
free_co2_factor 00{:class=>"change"}
ccs_capture_rate --{:class=>"change"}
construction_time 33{: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 00{:class=>"change"}
takes_part_in_ets 00{:class=>"change"}yes=1 / no=0
technical_lifetime 1212{:class=>"change"}year
typical_input_capacity 8.338.33{:class=>"change"}MWinput
output_capacity --{:class=>"change"}MW
input_efficiency --{:class=>"change"}
output_efficiency --{:class=>"change"}
cost
initial_investment 3,200 K3,200 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 1,320 K1,320 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 --{:class=>"change"}profitable / unprofitable / conditionally_profitable
profit_per_mwh_electricity --{:class=>"change"}eur/MWh
marginal_costs --{:class=>"change"}euro / MWh
max_consumption_price --{: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 0.980.98{:class=>"change"}
part_load_operating_point --{:class=>"change"}
part_load_efficiency_penalty --{:class=>"change"}
forecasting_error 00{:class=>"change"}
misc
demand_expected_value 22.25 B22.25 B{:class=>"change"}
excel_id --{:class=>"change"}
max_demand --{:class=>"change"}
Node Calculations Present Future Change Unit
demand
demand 22.25 B24.18 B{:class=>"change"}
preset_demand --{:class=>"change"}
demand_of_sustainable 00{:class=>"change"}
weighted_carrier_cost_per_mj 00{:class=>"change"}
weighted_carrier_co2_per_mj 00{:class=>"change"}
sustainability_share 11{:class=>"change"}
final_demand 00{:class=>"change"}
primary_demand 12.01 B13.06 B{:class=>"change"}
primary_demand_of_fossil 00{:class=>"change"}
primary_demand_of_sustainable 12.01 B13.06 B{:class=>"change"}
primary_demand_of_biogas 12.01 B13.06 B{:class=>"change"}
technical
input_capacity 8.338.33{:class=>"change"}
electric_based_input_capacity --{:class=>"change"}MWinput
heat_based_input_capacity --{:class=>"change"}MWinput
cooling_based_input_capacity --{:class=>"change"}MWinput
number_of_units 92.7100.7{:class=>"change"}
costs_per_plant
total_costs_per(:plant) 1,667 K1,667 K{:class=>"change"}euro / plant
fixed_costs_per(:plant) 1,667 K1,667 K{:class=>"change"}
cost_of_capital_per(:plant) 80,00080,000{:class=>"change"}
depreciation_costs_per(:plant) 267 K267 K{:class=>"change"}
variable_costs_per(:plant) 00{:class=>"change"}
fuel_costs_per(:plant) 00{: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) 1,320 K1,320 K{:class=>"change"}
variable_operation_and_maintenance_costs_per(:plant) 00{:class=>"change"}
total_initial_investment_per(:plant) 3,200 K3,200 K{:class=>"change"}
costs_per_node
total_costs_per(:node) 154.5 M167.9 M{:class=>"change"}
fixed_costs_per(:node) 154.5 M167.9 M{:class=>"change"}
cost_of_capital_per(:node) 7,416 K8,059 K{:class=>"change"}
depreciation_costs_per(:node) 24.72 M26.86 M{: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) 122.36 M132.98 M{:class=>"change"}
variable_operation_and_maintenance_costs_per(:node) 00{:class=>"change"}
total_initial_investment_per(:node) 296.63 M322.37 M{:class=>"change"}
costs_per_mw_electricity
total_costs_per(:mw_electricity) 00{:class=>"change"}
fixed_costs_per(:mw_electricity) 00{:class=>"change"}
cost_of_capital_per(:mw_electricity) 00{:class=>"change"}
depreciation_costs_per(:mw_electricity) 00{:class=>"change"}
variable_costs_per(:mw_electricity) NaNNaN{:class=>"change"}
fuel_costs_per(:mw_electricity) NaNNaN{:class=>"change"}
co2_emissions_costs_per(:mw_electricity) NaNNaN{:class=>"change"}
captured_biogenic_co2_costs_per(:mw_electricity) NaNNaN{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mw_electricity) 00{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_electricity) NaNNaN{:class=>"change"}
total_initial_investment_per(:mw_electricity) 00{:class=>"change"}
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 00{:class=>"change"}
fixed_costs_per(:mwh_electricity) 00{:class=>"change"}
cost_of_capital_per(:mwh_electricity) 00{:class=>"change"}
depreciation_costs_per(:mwh_electricity) 00{:class=>"change"}
variable_costs_per(:mwh_electricity) NaNNaN{:class=>"change"}
fuel_costs_per(:mwh_electricity) NaNNaN{:class=>"change"}
co2_emissions_costs_per(:mwh_electricity) NaNNaN{:class=>"change"}
captured_biogenic_co2_costs_per(:mwh_electricity) NaNNaN{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 00{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_electricity) NaNNaN{:class=>"change"}
total_initial_investment_per(:mwh_electricity) 00{:class=>"change"}
costs_per_mw_heat
total_costs_per(:mw_heat) 00{:class=>"change"}
fixed_costs_per(:mw_heat) 00{:class=>"change"}
cost_of_capital_per(:mw_heat) 00{:class=>"change"}
depreciation_costs_per(:mw_heat) 00{:class=>"change"}
variable_costs_per(:mw_heat) NaNNaN{:class=>"change"}
fuel_costs_per(:mw_heat) NaNNaN{:class=>"change"}
co2_emissions_costs_per(:mw_heat) NaNNaN{:class=>"change"}
captured_biogenic_co2_costs_per(:mw_heat) NaNNaN{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mw_heat) 00{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_heat) NaNNaN{:class=>"change"}
total_initial_investment_per(:mw_heat) 00{:class=>"change"}
costs_per_mwh_heat
total_costs_per(:mwh_heat) 00{:class=>"change"}
fixed_costs_per(:mwh_heat) 00{:class=>"change"}
cost_of_capital_per(:mwh_heat) 00{:class=>"change"}
depreciation_costs_per(:mwh_heat) 00{:class=>"change"}
variable_costs_per(:mwh_heat) NaNNaN{:class=>"change"}
fuel_costs_per(:mwh_heat) NaNNaN{:class=>"change"}
co2_emissions_costs_per(:mwh_heat) NaNNaN{:class=>"change"}
captured_biogenic_co2_costs_per(:mwh_heat) NaNNaN{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_heat) 00{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_heat) NaNNaN{:class=>"change"}
total_initial_investment_per(:mwh_heat) 00{:class=>"change"}