Present 2.55 B 2.55 B 2.55 B
Future 2.55 B 2.55 B 2.55 B
Edges 2.55 B Outputs
Node MJ Type
agriculture_useful_demand_useable_heat 2.55 B Share
100.0 %
Inputs Edges 2.55 B
4.17 %
Type MJ Node
Share 106.41 M agriculture_final_demand_electricity
95.83 %
Type MJ Node
Share 2.45 B environment_earth_geothermal
Edges 2.55 B Outputs
Node MJ Type
agriculture_useful_demand_useable_heat 2.55 B Share
100.0 %
Inputs Edges 2.55 B
4.17 %
Type MJ Node
Share 106.41 M agriculture_final_demand_electricity
95.83 %
Type MJ Node
Share 2.45 B environment_earth_geothermal
Method Label Present Future Unit
technical
coefficient_of_performance Coefficient of Performance 24 24 COP
heat_output_capacity Heat capacity per unit 14.0 14.0 MW / unit
full_load_hours Full load hours 6,000 6,000 hour / year
cost
total_investment_over_lifetime_per(:plant) Investment over lifetime per plant 26.73 M 26.73 M EUR / unit
fixed_operation_and_maintenance_costs_per(:plant) Fixed operation and maintenance costs 1,414 K 1,414 K EUR / unit / year
variable_operation_and_maintenance_costs_per(:full_load_hour) Variable operation and maintenance costs 26.6 26.6 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 30 30 years
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 00{:class=>"change"}MWe
heat_output_capacity 1414{:class=>"change"}MWth
hydrogen_output_capacity 00{:class=>"change"}MW
free_co2_factor 00{:class=>"change"}
ccs_capture_rate --{:class=>"change"}
construction_time 00{:class=>"change"}
electrical_efficiency_when_using_coal --{:class=>"change"}
electrical_efficiency_when_using_wood_pellets --{:class=>"change"}
full_load_hours 6,0006,000{: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 3030{:class=>"change"}year
typical_input_capacity --{:class=>"change"}MWinput
output_capacity --{:class=>"change"}MW
input_efficiency --{:class=>"change"}
output_efficiency --{:class=>"change"}
cost
initial_investment 26.73 M26.73 M{: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 1,414 K1,414 K{:class=>"change"}euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 26.626.6{: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 00{:class=>"change"}
part_load_operating_point 00{:class=>"change"}
part_load_efficiency_penalty 00{:class=>"change"}
forecasting_error 00{:class=>"change"}
misc
demand_expected_value 2.55 B2.55 B{:class=>"change"}
excel_id --{:class=>"change"}
max_demand --{:class=>"change"}
Node Calculations Present Future Change Unit
demand
demand 2.55 B2.55 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 0.9640.963{:class=>"change"}
final_demand 106.41 M106.41 M{:class=>"change"}
primary_demand 207.59 M210.03 M{:class=>"change"}
primary_demand_of_fossil 7,513 K7,862 K{:class=>"change"}
primary_demand_of_sustainable 200.08 M202.17 M{:class=>"change"}
primary_demand_of_wood_pellets 5,081 K175 K{:class=>"change"}
primary_demand_of_biogas 1,503 K1,962 K{:class=>"change"}
primary_demand_of_electricity 8,969 K6,649 K{:class=>"change"}
primary_demand_of_coal 104.36 M91.07 M{:class=>"change"}
primary_demand_of_lng 899 K1,471 K{:class=>"change"}
primary_demand_of_natural_gas 52.1 M85.22 M{:class=>"change"}
primary_demand_of_biogenic_waste 5,558 K6,497 K{:class=>"change"}
primary_demand_of_non_biogenic_waste 4,548 K5,316 K{:class=>"change"}
primary_demand_of_uranium_oxide 14.89 M10.76 M{:class=>"change"}
primary_demand_of_imported_electricity 9,681 K9,375.6{:class=>"change"}
technical
input_capacity 1414{:class=>"change"}
electric_based_input_capacity --{:class=>"change"}MWinput
heat_based_input_capacity 1414{:class=>"change"}MWinput
cooling_based_input_capacity --{:class=>"change"}MWinput
number_of_units 8.458.45{:class=>"change"}
costs_per_plant
total_costs_per(:plant) 3,048 K3,046 K{:class=>"change"}euro / plant
fixed_costs_per(:plant) 2,839 K2,839 K{:class=>"change"}
cost_of_capital_per(:plant) 535 K535 K{:class=>"change"}
depreciation_costs_per(:plant) 891 K891 K{:class=>"change"}
variable_costs_per(:plant) 209 K207 K{:class=>"change"}
fuel_costs_per(:plant) 49,077.347,311{: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) 1,414 K1,414 K{:class=>"change"}
variable_operation_and_maintenance_costs_per(:plant) 160 K160 K{:class=>"change"}
total_initial_investment_per(:plant) 26.73 M26.73 M{:class=>"change"}
costs_per_node
total_costs_per(:node) 25.74 M25.73 M{:class=>"change"}
fixed_costs_per(:node) 23.98 M23.98 M{:class=>"change"}
cost_of_capital_per(:node) 4,514 K4,514 K{:class=>"change"}
depreciation_costs_per(:node) 7,524 K7,524 K{:class=>"change"}
variable_costs_per(:node) 1,762 K1,747 K{:class=>"change"}
fuel_costs_per(:node) 414 K400 K{: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) 11.94 M11.94 M{:class=>"change"}
variable_operation_and_maintenance_costs_per(:node) 1,348 K1,348 K{:class=>"change"}
total_initial_investment_per(:node) 225.72 M225.72 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) 00{:class=>"change"}
fuel_costs_per(:mw_electricity) 00{: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) 00{: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) 00{:class=>"change"}
fuel_costs_per(:mwh_electricity) 00{: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) 00{:class=>"change"}
total_initial_investment_per(:mwh_electricity) 00{:class=>"change"}
costs_per_mw_heat
total_costs_per(:mw_heat) 218 K218 K{:class=>"change"}
fixed_costs_per(:mw_heat) 203 K203 K{:class=>"change"}
cost_of_capital_per(:mw_heat) 38,18038,180{:class=>"change"}
depreciation_costs_per(:mw_heat) 63,633.363,633.3{:class=>"change"}
variable_costs_per(:mw_heat) 14,905.514,779.4{:class=>"change"}
fuel_costs_per(:mw_heat) 3,505.53,379.4{:class=>"change"}
co2_emissions_costs_per(:mw_heat) 00{:class=>"change"}
captured_biogenic_co2_costs_per(:mw_heat) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mw_heat) 101 K101 K{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mw_heat) 11,40011,400{:class=>"change"}
total_initial_investment_per(:mw_heat) 1,909 K1,909 K{:class=>"change"}
costs_per_mwh_heat
total_costs_per(:mwh_heat) 36.2936.27{:class=>"change"}
fixed_costs_per(:mwh_heat) 33.833.8{:class=>"change"}
cost_of_capital_per(:mwh_heat) 6.366.36{:class=>"change"}
depreciation_costs_per(:mwh_heat) 10.6110.61{:class=>"change"}
variable_costs_per(:mwh_heat) 2.482.46{:class=>"change"}
fuel_costs_per(:mwh_heat) 0.5840.563{:class=>"change"}
co2_emissions_costs_per(:mwh_heat) 00{:class=>"change"}
captured_biogenic_co2_costs_per(:mwh_heat) 00{:class=>"change"}
fixed_operation_and_maintenance_costs_per(:mwh_heat) 16.8316.83{:class=>"change"}
variable_operation_and_maintenance_costs_per(:mwh_heat) 1.91.9{:class=>"change"}
total_initial_investment_per(:mwh_heat) 318.2318.2{:class=>"change"}