Present 653.27 M 653.27 M 653.27 M
Future 653.27 M 653.27 M 653.27 M
Edges 653.27 M Outputs
21.13 %
Node MJ Type
agriculture_useful_demand_useable_heat 515.21 M Share
78.87 %
Inputs Edges 653.27 M
100.0 %
Type MJ Node
Share 653.27 M agriculture_final_demand_crude_oil
Edges 653.27 M Outputs
21.13 %
Node MJ Type
agriculture_useful_demand_useable_heat 515.21 M Share
78.87 %
Inputs Edges 653.27 M
100.0 %
Type MJ Node
Share 653.27 M agriculture_final_demand_crude_oil
Method Label Present Future Unit
technical
heat_output_conversion Heat efficiency (LHV) 78.9 78.9 %
heat_output_capacity Heat capacity per unit 5.0 5.0 MW / unit
full_load_hours Full load hours 2,190 2,190 hour / year
cost
total_investment_over_lifetime_per(:plant) Investment over lifetime per plant 300 K 300 K EUR / unit
fixed_operation_and_maintenance_costs_per(:plant) Fixed operation and maintenance costs 5,000 5,000 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 5 5 0% MWth
hydrogen_output_capacity 0 0 MW
free_co2_factor 0 0
ccs_capture_rate - -
construction_time 0 0
electrical_efficiency_when_using_coal - -
electrical_efficiency_when_using_wood_pellets - -
full_load_hours 2,190 2,190 0%
households_supplied_per_unit - -
land_use_per_unit 0 0
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 300 K 300 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 5,000 5,000 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 0
part_load_operating_point 0 0
part_load_efficiency_penalty 0 0
forecasting_error 0 0
misc
demand_expected_value 653.27 M 653.27 M 0%
excel_id - -
max_demand - -
Node Calculations Present Future Change Unit
demand
demand 653.27 M 653.27 M 0%
preset_demand - -
demand_of_sustainable 0 0
weighted_carrier_cost_per_mj 0.01 0.01 0%
weighted_carrier_co2_per_mj 0.073 0.073 0%
sustainability_share 0.536 0.536 0%
final_demand 653.27 M 653.27 M 0%
primary_demand 653.22 M 653.22 M 0%
primary_demand_of_fossil 303.34 M 303.34 M 0%
primary_demand_of_sustainable 349.88 M 349.88 M 0%
primary_demand_of_crude_oil 303.31 M 303.31 M 0%
primary_demand_of_biodiesel 349.91 M 349.91 M 0%
technical
input_capacity 6.34 6.34 0%
electric_based_input_capacity - - MWinput
heat_based_input_capacity 6.34 6.34 0% MWinput
cooling_based_input_capacity - - MWinput
number_of_units 13.07 13.07 0%
costs_per_plant
total_costs_per(:plant) 554 K 554 K 0% euro / plant
fixed_costs_per(:plant) 31,000 31,000 0%
cost_of_capital_per(:plant) 6,000 6,000 0%
depreciation_costs_per(:plant) 20,000 20,000 0%
variable_costs_per(:plant) 523 K 523 K 0%
fuel_costs_per(:plant) 523 K 523 K 0%
co2_emissions_costs_per(:plant) 0 0
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 5,000 5,000 0%
variable_operation_and_maintenance_costs_per(:plant) 0 0
total_initial_investment_per(:plant) 300 K 300 K 0%
costs_per_node
total_costs_per(:node) 7,240 K 7,240 K 0%
fixed_costs_per(:node) 405 K 405 K 0%
cost_of_capital_per(:node) 78,418.7 78,418.7 0%
depreciation_costs_per(:node) 261 K 261 K 0%
variable_costs_per(:node) 6,835 K 6,835 K 0%
fuel_costs_per(:node) 6,835 K 6,835 K 0%
co2_emissions_costs_per(:node) 0 0
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 65,348.9 65,348.9 0%
variable_operation_and_maintenance_costs_per(:node) 0 0
total_initial_investment_per(:node) 3,921 K 3,921 K 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) 111 K 111 K 0%
fixed_costs_per(:mw_heat) 6,200 6,200 0%
cost_of_capital_per(:mw_heat) 1,200 1,200 0%
depreciation_costs_per(:mw_heat) 4,000 4,000 0%
variable_costs_per(:mw_heat) 105 K 105 K 0%
fuel_costs_per(:mw_heat) 105 K 105 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) 1,000 1,000 0%
variable_operation_and_maintenance_costs_per(:mw_heat) 0 0
total_initial_investment_per(:mw_heat) 60,000 60,000 0%
costs_per_mwh_heat
total_costs_per(:mwh_heat) 50.59 50.59 0%
fixed_costs_per(:mwh_heat) 2.83 2.83 0%
cost_of_capital_per(:mwh_heat) 0.548 0.548 0%
depreciation_costs_per(:mwh_heat) 1.83 1.83 0%
variable_costs_per(:mwh_heat) 47.76 47.76 0%
fuel_costs_per(:mwh_heat) 47.76 47.76 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) 0.457 0.457 0%
variable_operation_and_maintenance_costs_per(:mwh_heat) 0 0
total_initial_investment_per(:mwh_heat) 27.4 27.4 0%