Present 5.81 B 5.81 B 5.81 B
Future 5.81 B 5.81 B 5.81 B
Edges 5.81 B Outputs
Node MJ Type
agriculture_useful_demand_useable_heat 5.81 B Share
100.0 %
Inputs Edges 5.81 B
4.17 %
Type MJ Node
Share 241.91 M agriculture_final_demand_electricity
95.83 %
Type MJ Node
Share 5.56 B environment_earth_geothermal
Edges 5.81 B Outputs
Node MJ Type
agriculture_useful_demand_useable_heat 5.81 B Share
100.0 %
Inputs Edges 5.81 B
4.17 %
Type MJ Node
Share 241.91 M agriculture_final_demand_electricity
95.83 %
Type MJ Node
Share 5.56 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 0 0 MWe
heat_output_capacity 14 14 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 6,000 6,000 0%
households_supplied_per_unit - -
land_use_per_unit 0 0
takes_part_in_ets 0 0 yes=1 / no=0
technical_lifetime 30 30 0% year
typical_input_capacity - - MWinput
output_capacity - - MW
input_efficiency - -
output_efficiency - -
cost
initial_investment 26.73 M 26.73 M 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 1,414 K 1,414 K 0% euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 26.6 26.6 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 5.81 B 5.81 B 0%
excel_id - -
max_demand - -
Node Calculations Present Future Change Unit
demand
demand 5.81 B 5.81 B 0%
preset_demand - -
demand_of_sustainable 0 0
weighted_carrier_cost_per_mj 0 0 -21%
weighted_carrier_co2_per_mj 0 0
sustainability_share 0.96 0.966 0%
final_demand 241.91 M 241.91 M 0%
primary_demand 260.23 M 443.38 M 70%
primary_demand_of_fossil 10.29 M 14.87 M 44%
primary_demand_of_sustainable 249.94 M 428.51 M 71%
primary_demand_of_wood_pellets 424 K 0 -100%
primary_demand_of_biogas 14.35 M 15.89 M 10%
primary_demand_of_electricity 248 K 27.79 M 11107%
primary_demand_of_coal 806 K 97.46 M 11994%
primary_demand_of_lng 3,552 K 3,400 K -4%
primary_demand_of_natural_gas 240.38 M 230.12 M -4%
primary_demand_of_biogenic_waste 105 K 21.13 M 20028%
primary_demand_of_non_biogenic_waste 93,085.6 18.74 M 20028%
primary_demand_of_uranium_oxide 216 K 24.7 M 11351%
primary_demand_of_imported_electricity 67,414.9 3,199 K 4644%
technical
input_capacity 14 14 0%
electric_based_input_capacity - - MWinput
heat_based_input_capacity 14 14 0% MWinput
cooling_based_input_capacity - - MWinput
number_of_units 19.2 19.2 0%
costs_per_plant
total_costs_per(:plant) 3,055 K 3,043 K 0% euro / plant
fixed_costs_per(:plant) 2,839 K 2,839 K 0%
cost_of_capital_per(:plant) 535 K 535 K 0%
depreciation_costs_per(:plant) 891 K 891 K 0%
variable_costs_per(:plant) 216 K 204 K -5%
fuel_costs_per(:plant) 56,389.9 44,411 -21%
co2_emissions_costs_per(:plant) 0 0
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 1,414 K 1,414 K 0%
variable_operation_and_maintenance_costs_per(:plant) 160 K 160 K 0%
total_initial_investment_per(:plant) 26.73 M 26.73 M 0%
costs_per_node
total_costs_per(:node) 58.66 M 58.43 M 0%
fixed_costs_per(:node) 54.51 M 54.51 M 0%
cost_of_capital_per(:node) 10.26 M 10.26 M 0%
depreciation_costs_per(:node) 17.1 M 17.1 M 0%
variable_costs_per(:node) 4,147 K 3,917 K -5%
fuel_costs_per(:node) 1,083 K 853 K -21%
co2_emissions_costs_per(:node) 0 0
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 27.15 M 27.15 M 0%
variable_operation_and_maintenance_costs_per(:node) 3,064 K 3,064 K 0%
total_initial_investment_per(:node) 513.12 M 513.12 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) 0 0
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) 0 0
total_initial_investment_per(:mwh_electricity) 0 0
costs_per_mw_heat
total_costs_per(:mw_heat) 218 K 217 K 0%
fixed_costs_per(:mw_heat) 203 K 203 K 0%
cost_of_capital_per(:mw_heat) 38,180 38,180 0%
depreciation_costs_per(:mw_heat) 63,633.3 63,633.3 0%
variable_costs_per(:mw_heat) 15,427.9 14,572.2 -5%
fuel_costs_per(:mw_heat) 4,027.9 3,172.2 -21%
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) 101 K 101 K 0%
variable_operation_and_maintenance_costs_per(:mw_heat) 11,400 11,400 0%
total_initial_investment_per(:mw_heat) 1,909 K 1,909 K 0%
costs_per_mwh_heat
total_costs_per(:mwh_heat) 36.37 36.23 0%
fixed_costs_per(:mwh_heat) 33.8 33.8 0%
cost_of_capital_per(:mwh_heat) 6.36 6.36 0%
depreciation_costs_per(:mwh_heat) 10.61 10.61 0%
variable_costs_per(:mwh_heat) 2.57 2.43 -5%
fuel_costs_per(:mwh_heat) 0.671 0.529 -21%
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) 16.83 16.83 0%
variable_operation_and_maintenance_costs_per(:mwh_heat) 1.9 1.9 0%
total_initial_investment_per(:mwh_heat) 318.2 318.2 0%