Present 0 0 0
Future 0 0 0
Edges 0 Outputs
Node MJ Type
energy_power_mv_distribution_network_electricity 0 Flexible
Reversed
42.0 %
19.0 %
Node MJ Type
energy_production_aggregator_mt_steam_hot_water 0 Flexible
Reversed
39.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_biogas
Edges 0 Outputs
Node MJ Type
energy_power_mv_distribution_network_electricity 0 Flexible
Reversed
42.0 %
19.0 %
Node MJ Type
energy_production_aggregator_mt_steam_hot_water 0 Flexible
Reversed
39.0 %
Inputs Edges 0
100.0 %
Type MJ Node
Share 0 energy_distribution_biogas
Method Label Present Future Unit
technical
electricity_output_capacity * number_of_units Installed electrical capacity 0 0 MW
electricity_output_conversion Electrical efficiency 42.0 42.0 %
heat_output_conversion Heat efficiency 39.0 39.0 %
full_load_hours Full load hours 8,500 8,500 hour / year
cost
total_investment_over_lifetime_per(:mw_electricity) Investment over lifetime per MW 607902 607902 EUR / MW
fixed_operation_and_maintenance_costs_per(:mw_electricity) Fixed operation and maintenance costs 0 0 EUR / MW / year
variable_operation_and_maintenance_costs_per_full_load_hour Variable operation and maintenance costs 16 16 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 20 20 years
Node Attributes Present Future Change Unit
operational
electricity_output_capacity 1.97 1.97 0% MWe
heat_output_capacity 1.83 1.83 0% MWth
hydrogen_output_capacity 0 0 MW
free_co2_factor 0 0
ccs_capture_rate - -
construction_time 1.1 1.1 0%
electrical_efficiency_when_using_coal - -
electrical_efficiency_when_using_wood_pellets - -
full_load_hours 8,500 8,500 0%
households_supplied_per_unit - -
land_use_per_unit - -
takes_part_in_ets 0 0 yes=1 / no=0
technical_lifetime 20 20 0% year
typical_input_capacity 4.7 4.7 0% MWinput
output_capacity - - MW
input_efficiency - -
output_efficiency - -
cost
initial_investment 1,200 K 1,200 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 0 0 euro / unit / year
variable_operation_and_maintenance_costs_per_full_load_hour 16 16 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 143.8 143.8 0% euro / MWh
max_consumption_price 143.8 143.8 0% euro / MWh
merit_order
merit_order_full_load_hours - -
merit_order_capacity_factor - -
merit_order_position - -
security_of_supply
availability 0.95 0.95 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 0 0
preset_demand 0 0
demand_of_sustainable 0 0
weighted_carrier_cost_per_mj 0.016 0.016 0%
weighted_carrier_co2_per_mj 0 0
sustainability_share 1 1 0%
final_demand 0 0
primary_demand 0 0
primary_demand_of_fossil 0 0
primary_demand_of_sustainable 0 0
technical
input_capacity 4.7 4.7 0%
electric_based_input_capacity 4.7 4.7 0% MWinput
heat_based_input_capacity 4.7 4.7 0% MWinput
cooling_based_input_capacity - - MWinput
number_of_units 0 0
costs_per_plant
total_costs_per(:plant) 2,498 K 2,498 K 0% euro / plant
fixed_costs_per(:plant) 85,320 85,320 0%
cost_of_capital_per(:plant) 25,320 25,320 0%
depreciation_costs_per(:plant) 60,000 60,000 0%
variable_costs_per(:plant) 2,413 K 2,413 K 0%
fuel_costs_per(:plant) 2,277 K 2,277 K 0%
co2_emissions_costs_per(:plant) 0 0
captured_biogenic_co2_costs_per(:plant) 0 0
fixed_operation_and_maintenance_costs_per(:plant) 0 0
variable_operation_and_maintenance_costs_per(:plant) 136 K 136 K 0%
total_initial_investment_per(:plant) 1,200 K 1,200 K 0%
costs_per_node
total_costs_per(:node) 0 0
fixed_costs_per(:node) 0 0
cost_of_capital_per(:node) 0 0
depreciation_costs_per(:node) 0 0
variable_costs_per(:node) 0 0
fuel_costs_per(:node) 0 0
co2_emissions_costs_per(:node) 0 0
captured_biogenic_co2_costs_per(:node) 0 0
fixed_operation_and_maintenance_costs_per(:node) 0 0
variable_operation_and_maintenance_costs_per(:node) 0 0
total_initial_investment_per(:node) 0 0
costs_per_mw_electricity
total_costs_per(:mw_electricity) 1,266 K 1,266 K 0%
fixed_costs_per(:mw_electricity) 43,221.9 43,221.9 0%
cost_of_capital_per(:mw_electricity) 12,826.7 12,826.7 0%
depreciation_costs_per(:mw_electricity) 30,395.1 30,395.1 0%
variable_costs_per(:mw_electricity) 1,222 K 1,222 K 0%
fuel_costs_per(:mw_electricity) 1,154 K 1,154 K 0%
co2_emissions_costs_per(:mw_electricity) 0 0
captured_biogenic_co2_costs_per(:mw_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mw_electricity) 0 0
variable_operation_and_maintenance_costs_per(:mw_electricity) 68,895.6 68,895.6 0%
total_initial_investment_per(:mw_electricity) 608 K 608 K 0%
costs_per_mwh_electricity
total_costs_per(:mwh_electricity) 148.9 148.9 0%
fixed_costs_per(:mwh_electricity) 5.08 5.08 0%
cost_of_capital_per(:mwh_electricity) 1.51 1.51 0%
depreciation_costs_per(:mwh_electricity) 3.58 3.58 0%
variable_costs_per(:mwh_electricity) 143.8 143.8 0%
fuel_costs_per(:mwh_electricity) 135.7 135.7 0%
co2_emissions_costs_per(:mwh_electricity) 0 0
captured_biogenic_co2_costs_per(:mwh_electricity) 0 0
fixed_operation_and_maintenance_costs_per(:mwh_electricity) 0 0
variable_operation_and_maintenance_costs_per(:mwh_electricity) 8.11 8.11 0%
total_initial_investment_per(:mwh_electricity) 71.52 71.52 0%
costs_per_mw_heat
total_costs_per(:mw_heat) 1,363 K 1,363 K 0%
fixed_costs_per(:mw_heat) 46,546.6 46,546.6 0%
cost_of_capital_per(:mw_heat) 13,813.4 13,813.4 0%
depreciation_costs_per(:mw_heat) 32,733.2 32,733.2 0%
variable_costs_per(:mw_heat) 1,317 K 1,317 K 0%
fuel_costs_per(:mw_heat) 1,242 K 1,242 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) 0 0
variable_operation_and_maintenance_costs_per(:mw_heat) 74,195.3 74,195.3 0%
total_initial_investment_per(:mw_heat) 655 K 655 K 0%
costs_per_mwh_heat
total_costs_per(:mwh_heat) 160.4 160.4 0%
fixed_costs_per(:mwh_heat) 5.48 5.48 0%
cost_of_capital_per(:mwh_heat) 1.63 1.63 0%
depreciation_costs_per(:mwh_heat) 3.85 3.85 0%
variable_costs_per(:mwh_heat) 154.9 154.9 0%
fuel_costs_per(:mwh_heat) 146.2 146.2 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 0
variable_operation_and_maintenance_costs_per(:mwh_heat) 8.73 8.73 0%
total_initial_investment_per(:mwh_heat) 77.02 77.02 0%