Present 4.18 B 4.18 B 4.18 B
Future 9.41 B 9.41 B 9.41 B
124.9%
Edges 4.18 B Outputs
10.0 %
Node MJ Type
energy_production_aggregator_ht_steam_hot_water 3.77 B Flexible
Reversed
90.0 %
Inputs Edges 4.18 B
100.0 %
Type MJ Node
Share 4.18 B energy_distribution_wood_pellets
Edges 9.41 B Outputs
10.0 %
Node MJ Type
energy_production_aggregator_ht_steam_hot_water 8.47 B Flexible
Reversed
90.0 %
Inputs Edges 9.41 B
100.0 %
Type MJ Node
Share 9.41 B energy_distribution_wood_pellets
Method Label Present Future Unit
technical
heat_output_conversion Heat efficiency (LHV) 90.0 90.0 %
heat_output_capacity Heat capacity per unit 16.7 16.7 MW / unit
full_load_hours Full load hours 2,190 4,925.9 hour / year
cost
total_investment_over_lifetime_per(:plant) Investment over lifetime per plant 8,185 K 8,185 K EUR / unit
fixed_operation_and_maintenance_costs_per(:plant) Fixed operation and maintenance costs 433 K 433 K EUR / unit / 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 15 15 years
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 0 0 MWe
heat_output_capacity 16.7 16.7 0% MWth
hydrogen_output_capacity 0 0 MW
free_co2_factor 0 0
ccs_capture_rate - -
construction_time 2 2 0%
electrical_efficiency_when_using_coal - -
electrical_efficiency_when_using_wood_pellets - -
full_load_hours 2,190 4,925.9 124%
households_supplied_per_unit - -
land_use_per_unit - -
takes_part_in_ets 0 0 yes=1 / no=0
technical_lifetime 15 15 0% year
typical_input_capacity - - MWinput
output_capacity - - MW
input_efficiency - -
output_efficiency - -
cost
initial_investment 8,185 K 8,185 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 433 K 433 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 - 1
security_of_supply
availability 1 1 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 4.18 B 9.41 B 124%
preset_demand 4.18 B 4.18 B 0%
demand_of_sustainable 0 0
weighted_carrier_cost_per_mj 0.008 0.008 0%
weighted_carrier_co2_per_mj 0 0
sustainability_share 1 1 0%
final_demand 0 0
primary_demand 4.18 B 9.41 B 124%
primary_demand_of_fossil 0 0
primary_demand_of_sustainable 4.18 B 9.41 B 124%
primary_demand_of_wood_pellets 4.18 B 9.41 B 124%
technical
input_capacity 18.56 18.56 0%
electric_based_input_capacity - - MWinput
heat_based_input_capacity 18.56 18.56 0% MWinput
cooling_based_input_capacity - - MWinput
number_of_units 28.6 28.6 0%
costs_per_plant
total_costs_per(:plant) 2,382 K 3,903 K 63% euro / plant
fixed_costs_per(:plant) 1,165 K 1,165 K 0%
cost_of_capital_per(:plant) 186 K 186 K 0%
depreciation_costs_per(:plant) 546 K 546 K 0%
variable_costs_per(:plant) 1,217 K 2,738 K 124%
fuel_costs_per(:plant) 1,217 K 2,738 K 124%
co2_emissions_costs_per(:plant) 0 0
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 433 K 433 K 0%
variable_operation_and_maintenance_costs_per(:plant) 0 0
total_initial_investment_per(:plant) 8,185 K 8,185 K 0%
costs_per_node
total_costs_per(:node) 68.12 M 111.61 M 63%
fixed_costs_per(:node) 33.3 M 33.3 M 0%
cost_of_capital_per(:node) 5,306 K 5,306 K 0%
depreciation_costs_per(:node) 15.6 M 15.6 M 0%
variable_costs_per(:node) 34.81 M 78.3 M 124%
fuel_costs_per(:node) 34.81 M 78.3 M 124%
co2_emissions_costs_per(:node) 0 0
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 12.39 M 12.39 M 0%
variable_operation_and_maintenance_costs_per(:node) 0 0
total_initial_investment_per(:node) 234.07 M 234.07 M 0%
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) 0 0
fuel_costs_per(:mw_electricity) 0 0
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) 0 0
fuel_costs_per(:mwh_electricity) 0 0
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) 143 K 234 K 63%
fixed_costs_per(:mw_heat) 69,737.2 69,737.2 0%
cost_of_capital_per(:mw_heat) 11,109.3 11,109.3 0%
depreciation_costs_per(:mw_heat) 32,674.5 32,674.5 0%
variable_costs_per(:mw_heat) 72,892.9 164 K 124%
fuel_costs_per(:mw_heat) 72,892.9 164 K 124%
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) 25,953.3 25,953.3 0%
variable_operation_and_maintenance_costs_per(:mw_heat) 0 0
total_initial_investment_per(:mw_heat) 490 K 490 K 0%
costs_per_mwh_heat
total_costs_per(:mwh_heat) 65.13 47.44 -27%
fixed_costs_per(:mwh_heat) 31.84 14.16 -55%
cost_of_capital_per(:mwh_heat) 5.07 2.26 -55%
depreciation_costs_per(:mwh_heat) 14.92 6.63 -55%
variable_costs_per(:mwh_heat) 33.28 33.28 0%
fuel_costs_per(:mwh_heat) 33.28 33.28 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) 11.85 5.27 -55%
variable_operation_and_maintenance_costs_per(:mwh_heat) 0 0
total_initial_investment_per(:mwh_heat) 223.8 99.5 -55%