Present 17.34 B 17.34 B 17.34 B
Future 17.34 B 17.34 B 17.34 B
Edges 17.34 B Outputs
21.13 %
Node MJ Type
agriculture_useful_demand_useable_heat 13.67 B Share
78.87 %
Inputs Edges 17.34 B
100.0 %
Type MJ Node
Share 17.34 B agriculture_final_demand_crude_oil
Edges 17.34 B Outputs
21.13 %
Node MJ Type
agriculture_useful_demand_useable_heat 13.67 B Share
78.87 %
Inputs Edges 17.34 B
100.0 %
Type MJ Node
Share 17.34 B 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 17.34 B 17.34 B 0%
excel_id - -
max_demand - -
Node Calculations Present Future Change Unit
demand
demand 17.34 B 17.34 B 0%
preset_demand - -
demand_of_sustainable 0 0
weighted_carrier_cost_per_mj 0.007 0.007 0%
weighted_carrier_co2_per_mj 0.073 0.073 0%
sustainability_share 0.028 0.028 0%
final_demand 17.34 B 17.34 B 0%
primary_demand 17.49 B 17.49 B 0%
primary_demand_of_fossil 17 B 17 B 0%
primary_demand_of_sustainable 485.15 M 485.15 M 0%
primary_demand_of_crude_oil 17.01 B 17.01 B 0%
primary_demand_of_biodiesel 480.98 M 480.98 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 346.9 346.9 0%
costs_per_plant
total_costs_per(:plant) 383 K 383 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) 352 K 352 K 0%
fuel_costs_per(:plant) 352 K 352 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) 132.85 M 132.85 M 0%
fixed_costs_per(:node) 10.75 M 10.75 M 0%
cost_of_capital_per(:node) 2,081 K 2,081 K 0%
depreciation_costs_per(:node) 6,937 K 6,937 K 0%
variable_costs_per(:node) 122.1 M 122.1 M 0%
fuel_costs_per(:node) 122.1 M 122.1 M 0%
co2_emissions_costs_per(:node) 0 0
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 1,734 K 1,734 K 0%
variable_operation_and_maintenance_costs_per(:node) 0 0
total_initial_investment_per(:node) 104.06 M 104.06 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) 76,605.2 76,605.2 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) 70,405.2 70,405.2 0%
fuel_costs_per(:mw_heat) 70,405.2 70,405.2 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) 34.98 34.98 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) 32.15 32.15 0%
fuel_costs_per(:mwh_heat) 32.15 32.15 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%